<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>£47,280</td><td>£47,989</td><td>£49,189</td><td>£50,419</td><td>£51,931</td><td>£246,808</td></tr><tr><td>Total Expenses</td><td>£35,976</td><td>£36,059</td><td>£36,189</td><td>£36,323</td><td>£36,485</td><td>£181,032</td></tr><tr><td>Profit Before Tax</td><td>£11,304</td><td>£11,931</td><td>£13,000</td><td>£14,095</td><td>£15,446</td><td>£65,776</td></tr><tr><td>Profit After Tax      </td><td>£9,156</td><td>£9,664</td><td>£10,530</td><td>£11,417</td><td>£12,511</td><td>£53,278</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£9,164</td><td>£9,672</td><td>£26,030</td><td>£39,085</td><td>£49,330</td><td>£133,280</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>