<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>£46,368</td><td>£47,064</td><td>£48,240</td><td>£49,446</td><td>£50,929</td><td>£242,047</td></tr><tr><td>Total Expenses</td><td>£32,426</td><td>£32,541</td><td>£32,702</td><td>£32,866</td><td>£33,057</td><td>£163,592</td></tr><tr><td>Profit Before Tax</td><td>£13,942</td><td>£14,522</td><td>£15,538</td><td>£16,580</td><td>£17,872</td><td>£78,455</td></tr><tr><td>Profit After Tax      </td><td>£11,293</td><td>£11,763</td><td>£12,586</td><td>£13,430</td><td>£14,477</td><td>£63,549</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£11,300</td><td>£11,770</td><td>£25,586</td><td>£36,635</td><td>£45,356</td><td>£130,648</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>