<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>£50,712</td><td>£51,473</td><td>£52,759</td><td>£54,078</td><td>£55,701</td><td>£264,724</td></tr><tr><td>Total Expenses</td><td>£40,791</td><td>£40,959</td><td>£41,174</td><td>£41,394</td><td>£41,641</td><td>£205,960</td></tr><tr><td>Profit Before Tax</td><td>£9,921</td><td>£10,513</td><td>£11,585</td><td>£12,685</td><td>£14,060</td><td>£58,764</td></tr><tr><td>Profit After Tax      </td><td>£8,036</td><td>£8,516</td><td>£9,384</td><td>£10,275</td><td>£11,388</td><td>£47,599</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,990</td><td>£28,543</td><td>£37,982</td><td>£82,531</td></tr><tr><td>Net Return</td><td>£8,044</td><td>£8,524</td><td>£25,375</td><td>£38,817</td><td>£49,370</td><td>£130,130</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>