<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>£55,848</td><td>£56,686</td><td>£58,103</td><td>£59,555</td><td>£61,342</td><td>£291,534</td></tr><tr><td>Total Expenses</td><td>£45,989</td><td>£46,212</td><td>£46,485</td><td>£46,764</td><td>£47,072</td><td>£232,522</td></tr><tr><td>Profit Before Tax</td><td>£9,859</td><td>£10,473</td><td>£11,618</td><td>£12,792</td><td>£14,270</td><td>£59,013</td></tr><tr><td>Profit After Tax      </td><td>£7,986</td><td>£8,483</td><td>£9,411</td><td>£10,361</td><td>£11,559</td><td>£47,800</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£89,293</td></tr><tr><td>Net Return</td><td>£7,995</td><td>£8,492</td><td>£26,711</td><td>£41,243</td><td>£52,653</td><td>£137,093</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>