<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>£51,696</td><td>£52,471</td><td>£53,783</td><td>£55,128</td><td>£56,782</td><td>£269,860</td></tr><tr><td>Total Expenses</td><td>£43,174</td><td>£43,382</td><td>£43,635</td><td>£43,893</td><td>£44,180</td><td>£218,263</td></tr><tr><td>Profit Before Tax</td><td>£8,522</td><td>£9,090</td><td>£10,149</td><td>£11,234</td><td>£12,602</td><td>£51,597</td></tr><tr><td>Profit After Tax      </td><td>£6,903</td><td>£7,363</td><td>£8,220</td><td>£9,100</td><td>£10,208</td><td>£41,794</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,300</td><td>£29,096</td><td>£38,719</td><td>£84,131</td></tr><tr><td>Net Return</td><td>£6,911</td><td>£7,371</td><td>£24,521</td><td>£38,196</td><td>£48,926</td><td>£125,925</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>