<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>£46,152</td><td>£46,844</td><td>£48,015</td><td>£49,216</td><td>£50,692</td><td>£240,920</td></tr><tr><td>Total Expenses</td><td>£27,445</td><td>£27,560</td><td>£27,720</td><td>£27,884</td><td>£28,074</td><td>£138,682</td></tr><tr><td>Profit Before Tax</td><td>£18,707</td><td>£19,284</td><td>£20,296</td><td>£21,332</td><td>£22,618</td><td>£102,238</td></tr><tr><td>Profit After Tax      </td><td>£15,153</td><td>£15,620</td><td>£16,439</td><td>£17,279</td><td>£18,321</td><td>£82,812</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£15,158</td><td>£15,626</td><td>£26,940</td><td>£36,022</td><td>£43,262</td><td>£137,007</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>25%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>