<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>£50,724</td><td>£51,485</td><td>£52,772</td><td>£54,091</td><td>£55,714</td><td>£264,786</td></tr><tr><td>Total Expenses</td><td>£41,988</td><td>£42,188</td><td>£42,432</td><td>£42,682</td><td>£42,959</td><td>£212,248</td></tr><tr><td>Profit Before Tax</td><td>£8,736</td><td>£9,297</td><td>£10,340</td><td>£11,410</td><td>£12,755</td><td>£52,538</td></tr><tr><td>Profit After Tax      </td><td>£7,076</td><td>£7,531</td><td>£8,375</td><td>£9,242</td><td>£10,332</td><td>£42,556</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£7,084</td><td>£7,539</td><td>£24,276</td><td>£37,624</td><td>£48,100</td><td>£124,623</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>