<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>£46,488</td><td>£47,185</td><td>£48,365</td><td>£49,574</td><td>£51,061</td><td>£242,674</td></tr><tr><td>Total Expenses</td><td>£34,565</td><td>£34,666</td><td>£34,813</td><td>£34,963</td><td>£35,141</td><td>£174,147</td></tr><tr><td>Profit Before Tax</td><td>£11,923</td><td>£12,520</td><td>£13,552</td><td>£14,611</td><td>£15,921</td><td>£68,527</td></tr><tr><td>Profit After Tax      </td><td>£9,658</td><td>£10,141</td><td>£10,977</td><td>£11,835</td><td>£12,896</td><td>£55,507</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,400</td><td>£25,705</td><td>£34,205</td><td>£74,325</td></tr><tr><td>Net Return</td><td>£9,665</td><td>£10,148</td><td>£25,378</td><td>£37,539</td><td>£47,101</td><td>£129,831</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>