<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>£46,296</td><td>£46,990</td><td>£48,165</td><td>£49,369</td><td>£50,850</td><td>£241,671</td></tr><tr><td>Total Expenses</td><td>£38,722</td><td>£38,910</td><td>£39,137</td><td>£39,370</td><td>£39,628</td><td>£195,768</td></tr><tr><td>Profit Before Tax</td><td>£7,574</td><td>£8,081</td><td>£9,028</td><td>£9,999</td><td>£11,222</td><td>£45,903</td></tr><tr><td>Profit After Tax      </td><td>£6,135</td><td>£6,545</td><td>£7,312</td><td>£8,099</td><td>£9,090</td><td>£37,182</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,600</td><td>£26,062</td><td>£34,680</td><td>£75,357</td></tr><tr><td>Net Return</td><td>£6,142</td><td>£6,553</td><td>£21,913</td><td>£34,161</td><td>£43,771</td><td>£112,539</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>