<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>£59,724</td><td>£60,620</td><td>£62,135</td><td>£63,689</td><td>£65,599</td><td>£311,767</td></tr><tr><td>Total Expenses</td><td>£49,829</td><td>£50,083</td><td>£50,388</td><td>£50,701</td><td>£51,044</td><td>£252,045</td></tr><tr><td>Profit Before Tax</td><td>£9,895</td><td>£10,537</td><td>£11,747</td><td>£12,988</td><td>£14,555</td><td>£59,722</td></tr><tr><td>Profit After Tax      </td><td>£8,015</td><td>£8,535</td><td>£9,515</td><td>£10,520</td><td>£11,790</td><td>£48,375</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£8,024</td><td>£8,544</td><td>£28,016</td><td>£43,544</td><td>£55,734</td><td>£143,862</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>