<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>£56,400</td><td>£57,246</td><td>£58,677</td><td>£60,144</td><td>£61,948</td><td>£294,416</td></tr><tr><td>Total Expenses</td><td>£46,440</td><td>£46,666</td><td>£46,941</td><td>£47,222</td><td>£47,534</td><td>£234,803</td></tr><tr><td>Profit Before Tax</td><td>£9,960</td><td>£10,580</td><td>£11,736</td><td>£12,922</td><td>£14,415</td><td>£59,613</td></tr><tr><td>Profit After Tax      </td><td>£8,068</td><td>£8,570</td><td>£9,506</td><td>£10,467</td><td>£11,676</td><td>£48,286</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,472</td><td>£31,188</td><td>£41,503</td><td>£90,180</td></tr><tr><td>Net Return</td><td>£8,076</td><td>£8,579</td><td>£26,979</td><td>£41,655</td><td>£53,178</td><td>£138,467</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>