<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>£49,932</td><td>£50,681</td><td>£51,948</td><td>£53,247</td><td>£54,844</td><td>£260,652</td></tr><tr><td>Total Expenses</td><td>£34,764</td><td>£34,885</td><td>£35,054</td><td>£35,228</td><td>£35,430</td><td>£175,361</td></tr><tr><td>Profit Before Tax</td><td>£15,168</td><td>£15,796</td><td>£16,894</td><td>£18,019</td><td>£19,414</td><td>£85,291</td></tr><tr><td>Profit After Tax      </td><td>£12,286</td><td>£12,795</td><td>£13,684</td><td>£14,595</td><td>£15,725</td><td>£69,086</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,999</td><td>£24,989</td><td>£33,253</td><td>£72,255</td></tr><tr><td>Net Return</td><td>£12,293</td><td>£12,802</td><td>£27,683</td><td>£39,584</td><td>£48,978</td><td>£141,340</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>