<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>£66,984</td><td>£67,989</td><td>£69,688</td><td>£71,431</td><td>£73,574</td><td>£349,666</td></tr><tr><td>Total Expenses</td><td>£55,556</td><td>£55,822</td><td>£56,147</td><td>£56,479</td><td>£56,847</td><td>£280,851</td></tr><tr><td>Profit Before Tax</td><td>£11,428</td><td>£12,167</td><td>£13,542</td><td>£14,952</td><td>£16,727</td><td>£68,815</td></tr><tr><td>Profit After Tax      </td><td>£9,257</td><td>£9,855</td><td>£10,969</td><td>£12,111</td><td>£13,549</td><td>£55,740</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£9,267</td><td>£9,865</td><td>£31,969</td><td>£49,597</td><td>£63,432</td><td>£164,130</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>