<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>£56,784</td><td>£57,636</td><td>£59,077</td><td>£60,554</td><td>£62,370</td><td>£296,420</td></tr><tr><td>Total Expenses</td><td>£47,498</td><td>£47,733</td><td>£48,017</td><td>£48,307</td><td>£48,628</td><td>£240,183</td></tr><tr><td>Profit Before Tax</td><td>£9,286</td><td>£9,903</td><td>£11,060</td><td>£12,246</td><td>£13,742</td><td>£56,237</td></tr><tr><td>Profit After Tax      </td><td>£7,522</td><td>£8,021</td><td>£8,958</td><td>£9,919</td><td>£11,131</td><td>£45,552</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,800</td><td>£31,774</td><td>£42,282</td><td>£91,873</td></tr><tr><td>Net Return</td><td>£7,530</td><td>£8,030</td><td>£26,759</td><td>£41,693</td><td>£53,413</td><td>£137,425</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>