<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>£59,196</td><td>£60,084</td><td>£61,586</td><td>£63,126</td><td>£65,019</td><td>£309,011</td></tr><tr><td>Total Expenses</td><td>£44,619</td><td>£44,754</td><td>£44,947</td><td>£45,145</td><td>£45,377</td><td>£224,841</td></tr><tr><td>Profit Before Tax</td><td>£14,577</td><td>£15,330</td><td>£16,639</td><td>£17,981</td><td>£19,643</td><td>£84,170</td></tr><tr><td>Profit After Tax      </td><td>£11,807</td><td>£12,417</td><td>£13,478</td><td>£14,565</td><td>£15,911</td><td>£68,178</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£11,817</td><td>£12,427</td><td>£31,978</td><td>£47,588</td><td>£59,855</td><td>£163,664</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>