<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>£55,296</td><td>£56,125</td><td>£57,529</td><td>£58,967</td><td>£60,736</td><td>£288,653</td></tr><tr><td>Total Expenses</td><td>£41,809</td><td>£41,938</td><td>£42,121</td><td>£42,309</td><td>£42,528</td><td>£210,705</td></tr><tr><td>Profit Before Tax</td><td>£13,487</td><td>£14,188</td><td>£15,408</td><td>£16,658</td><td>£18,208</td><td>£77,948</td></tr><tr><td>Profit After Tax      </td><td>£10,925</td><td>£11,492</td><td>£12,480</td><td>£13,493</td><td>£14,748</td><td>£63,138</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,280</td><td>£30,845</td><td>£41,046</td><td>£89,189</td></tr><tr><td>Net Return</td><td>£10,933</td><td>£11,501</td><td>£29,760</td><td>£44,338</td><td>£55,795</td><td>£152,327</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>22%</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>