<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>£55,944</td><td>£56,783</td><td>£58,203</td><td>£59,658</td><td>£61,448</td><td>£292,035</td></tr><tr><td>Total Expenses</td><td>£39,223</td><td>£39,318</td><td>£39,471</td><td>£39,628</td><td>£39,817</td><td>£197,457</td></tr><tr><td>Profit Before Tax</td><td>£16,721</td><td>£17,465</td><td>£18,732</td><td>£20,030</td><td>£21,630</td><td>£94,578</td></tr><tr><td>Profit After Tax      </td><td>£13,544</td><td>£14,146</td><td>£15,173</td><td>£16,224</td><td>£17,521</td><td>£76,608</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,700</td><td>£29,810</td><td>£39,669</td><td>£86,196</td></tr><tr><td>Net Return</td><td>£13,552</td><td>£14,155</td><td>£31,873</td><td>£46,035</td><td>£57,189</td><td>£162,804</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>