<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>£56,880</td><td>£57,733</td><td>£59,177</td><td>£60,656</td><td>£62,476</td><td>£296,921</td></tr><tr><td>Total Expenses</td><td>£41,372</td><td>£41,503</td><td>£41,691</td><td>£41,882</td><td>£42,107</td><td>£208,556</td></tr><tr><td>Profit Before Tax</td><td>£15,508</td><td>£16,230</td><td>£17,486</td><td>£18,773</td><td>£20,369</td><td>£88,366</td></tr><tr><td>Profit After Tax      </td><td>£12,561</td><td>£13,146</td><td>£14,164</td><td>£15,206</td><td>£16,498</td><td>£71,576</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,980</td><td>£30,310</td><td>£40,334</td><td>£87,641</td></tr><tr><td>Net Return</td><td>£12,570</td><td>£13,155</td><td>£31,144</td><td>£45,516</td><td>£56,832</td><td>£159,217</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>