<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>£51,648</td><td>£52,423</td><td>£53,733</td><td>£55,077</td><td>£56,729</td><td>£269,610</td></tr><tr><td>Total Expenses</td><td>£42,570</td><td>£42,778</td><td>£43,030</td><td>£43,289</td><td>£43,575</td><td>£215,242</td></tr><tr><td>Profit Before Tax</td><td>£9,078</td><td>£9,645</td><td>£10,703</td><td>£11,788</td><td>£13,154</td><td>£54,368</td></tr><tr><td>Profit After Tax      </td><td>£7,353</td><td>£7,813</td><td>£8,669</td><td>£9,548</td><td>£10,655</td><td>£44,038</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£7,361</td><td>£7,821</td><td>£24,670</td><td>£38,109</td><td>£48,661</td><td>£126,621</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>