<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>£46,620</td><td>£47,319</td><td>£48,502</td><td>£49,715</td><td>£51,206</td><td>£243,363</td></tr><tr><td>Total Expenses</td><td>£38,985</td><td>£39,174</td><td>£39,403</td><td>£39,637</td><td>£39,897</td><td>£197,096</td></tr><tr><td>Profit Before Tax</td><td>£7,635</td><td>£8,146</td><td>£9,099</td><td>£10,077</td><td>£11,310</td><td>£46,267</td></tr><tr><td>Profit After Tax      </td><td>£6,184</td><td>£6,598</td><td>£7,370</td><td>£8,163</td><td>£9,161</td><td>£37,476</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,700</td><td>£26,240</td><td>£34,918</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£6,192</td><td>£6,605</td><td>£22,071</td><td>£34,403</td><td>£44,079</td><td>£113,349</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>