<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>£60,480</td><td>£61,387</td><td>£62,922</td><td>£64,495</td><td>£66,430</td><td>£315,714</td></tr><tr><td>Total Expenses</td><td>£45,541</td><td>£45,678</td><td>£45,874</td><td>£46,075</td><td>£46,311</td><td>£229,479</td></tr><tr><td>Profit Before Tax</td><td>£14,939</td><td>£15,710</td><td>£17,048</td><td>£18,420</td><td>£20,118</td><td>£86,235</td></tr><tr><td>Profit After Tax      </td><td>£12,101</td><td>£12,725</td><td>£13,809</td><td>£14,920</td><td>£16,296</td><td>£69,850</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,900</td><td>£33,737</td><td>£44,895</td><td>£97,551</td></tr><tr><td>Net Return</td><td>£12,110</td><td>£12,734</td><td>£32,709</td><td>£48,657</td><td>£61,190</td><td>£167,401</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>