<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>£52,668</td><td>£53,458</td><td>£54,794</td><td>£56,164</td><td>£57,849</td><td>£274,934</td></tr><tr><td>Total Expenses</td><td>£39,999</td><td>£40,124</td><td>£40,300</td><td>£40,481</td><td>£40,692</td><td>£201,596</td></tr><tr><td>Profit Before Tax</td><td>£12,669</td><td>£13,334</td><td>£14,494</td><td>£15,683</td><td>£17,157</td><td>£73,338</td></tr><tr><td>Profit After Tax      </td><td>£10,262</td><td>£10,801</td><td>£11,740</td><td>£12,703</td><td>£13,897</td><td>£59,404</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£10,270</td><td>£10,809</td><td>£28,241</td><td>£42,156</td><td>£53,091</td><td>£144,567</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>