<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£43,416</td><td>£44,067</td><td>£45,169</td><td>£46,298</td><td>£47,687</td><td>£226,637</td></tr><tr><td>Total Expenses</td><td>£31,821</td><td>£31,897</td><td>£32,018</td><td>£32,142</td><td>£32,292</td><td>£160,170</td></tr><tr><td>Profit Before Tax</td><td>£11,595</td><td>£12,170</td><td>£13,151</td><td>£14,156</td><td>£15,396</td><td>£66,468</td></tr><tr><td>Profit After Tax      </td><td>£9,392</td><td>£9,858</td><td>£10,652</td><td>£11,466</td><td>£12,470</td><td>£53,839</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£9,399</td><td>£9,865</td><td>£24,252</td><td>£35,743</td><td>£44,775</td><td>£124,034</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>