<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>£70,716</td><td>£71,777</td><td>£73,571</td><td>£75,410</td><td>£77,673</td><td>£369,147</td></tr><tr><td>Total Expenses</td><td>£58,881</td><td>£59,161</td><td>£59,504</td><td>£59,854</td><td>£60,241</td><td>£297,641</td></tr><tr><td>Profit Before Tax</td><td>£11,835</td><td>£12,615</td><td>£14,068</td><td>£15,557</td><td>£17,431</td><td>£71,506</td></tr><tr><td>Profit After Tax      </td><td>£9,586</td><td>£10,218</td><td>£11,395</td><td>£12,601</td><td>£14,119</td><td>£57,920</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,300</td><td>£39,806</td><td>£52,971</td><td>£115,100</td></tr><tr><td>Net Return</td><td>£9,597</td><td>£10,230</td><td>£33,695</td><td>£52,407</td><td>£67,090</td><td>£173,020</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>13%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>