<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>£48,156</td><td>£48,878</td><td>£50,100</td><td>£51,353</td><td>£52,893</td><td>£251,381</td></tr><tr><td>Total Expenses</td><td>£33,596</td><td>£33,714</td><td>£33,880</td><td>£34,049</td><td>£34,245</td><td>£169,484</td></tr><tr><td>Profit Before Tax</td><td>£14,560</td><td>£15,164</td><td>£16,221</td><td>£17,304</td><td>£18,648</td><td>£81,896</td></tr><tr><td>Profit After Tax      </td><td>£11,793</td><td>£12,283</td><td>£13,139</td><td>£14,016</td><td>£15,105</td><td>£66,336</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£11,800</td><td>£12,289</td><td>£26,639</td><td>£38,114</td><td>£47,172</td><td>£136,015</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>