<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>£66,600</td><td>£67,599</td><td>£69,289</td><td>£71,021</td><td>£73,152</td><td>£347,661</td></tr><tr><td>Total Expenses</td><td>£55,479</td><td>£55,743</td><td>£56,066</td><td>£56,396</td><td>£56,762</td><td>£280,447</td></tr><tr><td>Profit Before Tax</td><td>£11,121</td><td>£11,856</td><td>£13,223</td><td>£14,625</td><td>£16,390</td><td>£67,214</td></tr><tr><td>Profit After Tax      </td><td>£9,008</td><td>£9,603</td><td>£10,710</td><td>£11,846</td><td>£13,276</td><td>£54,443</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>£9,019</td><td>£9,614</td><td>£31,711</td><td>£49,332</td><td>£63,158</td><td>£162,833</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>