<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>£51,012</td><td>£51,777</td><td>£53,072</td><td>£54,398</td><td>£56,030</td><td>£266,290</td></tr><tr><td>Total Expenses</td><td>£42,045</td><td>£42,251</td><td>£42,501</td><td>£42,756</td><td>£43,039</td><td>£212,592</td></tr><tr><td>Profit Before Tax</td><td>£8,967</td><td>£9,526</td><td>£10,571</td><td>£11,642</td><td>£12,992</td><td>£53,698</td></tr><tr><td>Profit After Tax      </td><td>£7,263</td><td>£7,716</td><td>£8,563</td><td>£9,430</td><td>£10,523</td><td>£43,495</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,204</td><td>£37,531</td><td>£81,551</td></tr><tr><td>Net Return</td><td>£7,271</td><td>£7,724</td><td>£24,363</td><td>£37,634</td><td>£48,054</td><td>£125,046</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>