<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>£50,736</td><td>£51,497</td><td>£52,784</td><td>£54,104</td><td>£55,727</td><td>£264,849</td></tr><tr><td>Total Expenses</td><td>£42,386</td><td>£42,590</td><td>£42,838</td><td>£43,093</td><td>£43,374</td><td>£214,280</td></tr><tr><td>Profit Before Tax</td><td>£8,350</td><td>£8,907</td><td>£9,946</td><td>£11,011</td><td>£12,353</td><td>£50,568</td></tr><tr><td>Profit After Tax      </td><td>£6,764</td><td>£7,215</td><td>£8,056</td><td>£8,919</td><td>£10,006</td><td>£40,960</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,999</td><td>£28,559</td><td>£38,004</td><td>£82,578</td></tr><tr><td>Net Return</td><td>£6,772</td><td>£7,223</td><td>£24,056</td><td>£37,478</td><td>£48,010</td><td>£123,538</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>