<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>£43,260</td><td>£43,909</td><td>£45,007</td><td>£46,132</td><td>£47,516</td><td>£225,823</td></tr><tr><td>Total Expenses</td><td>£31,411</td><td>£31,488</td><td>£31,608</td><td>£31,732</td><td>£31,881</td><td>£158,120</td></tr><tr><td>Profit Before Tax</td><td>£11,849</td><td>£12,421</td><td>£13,398</td><td>£14,400</td><td>£15,635</td><td>£67,703</td></tr><tr><td>Profit After Tax      </td><td>£9,597</td><td>£10,061</td><td>£10,853</td><td>£11,664</td><td>£12,664</td><td>£54,839</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,400</td><td>£23,919</td><td>£31,830</td><td>£69,163</td></tr><tr><td>Net Return</td><td>£9,604</td><td>£10,068</td><td>£24,253</td><td>£35,583</td><td>£44,494</td><td>£124,003</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>