<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>£52,260</td><td>£53,044</td><td>£54,370</td><td>£55,729</td><td>£57,401</td><td>£272,804</td></tr><tr><td>Total Expenses</td><td>£38,171</td><td>£38,295</td><td>£38,470</td><td>£38,650</td><td>£38,860</td><td>£192,446</td></tr><tr><td>Profit Before Tax</td><td>£14,089</td><td>£14,749</td><td>£15,900</td><td>£17,079</td><td>£18,541</td><td>£80,358</td></tr><tr><td>Profit After Tax      </td><td>£11,412</td><td>£11,947</td><td>£12,879</td><td>£13,834</td><td>£15,018</td><td>£65,090</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,599</td><td>£27,845</td><td>£37,053</td><td>£80,513</td></tr><tr><td>Net Return</td><td>£11,420</td><td>£11,954</td><td>£28,478</td><td>£41,679</td><td>£52,072</td><td>£145,603</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>