<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>£50,808</td><td>£51,570</td><td>£52,859</td><td>£54,181</td><td>£55,806</td><td>£265,225</td></tr><tr><td>Total Expenses</td><td>£38,305</td><td>£38,427</td><td>£38,599</td><td>£38,775</td><td>£38,980</td><td>£193,087</td></tr><tr><td>Profit Before Tax</td><td>£12,503</td><td>£13,143</td><td>£14,260</td><td>£15,406</td><td>£16,826</td><td>£72,138</td></tr><tr><td>Profit After Tax      </td><td>£10,127</td><td>£10,646</td><td>£11,551</td><td>£12,479</td><td>£13,629</td><td>£58,432</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,740</td><td>£28,096</td><td>£37,388</td><td>£81,241</td></tr><tr><td>Net Return</td><td>£10,135</td><td>£10,654</td><td>£27,291</td><td>£40,575</td><td>£51,017</td><td>£139,672</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>