<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>£58,668</td><td>£59,548</td><td>£61,037</td><td>£62,563</td><td>£64,440</td><td>£306,255</td></tr><tr><td>Total Expenses</td><td>£51,566</td><td>£51,861</td><td>£52,203</td><td>£52,553</td><td>£52,933</td><td>£261,117</td></tr><tr><td>Profit Before Tax</td><td>£7,102</td><td>£7,687</td><td>£8,833</td><td>£10,009</td><td>£11,506</td><td>£45,138</td></tr><tr><td>Profit After Tax      </td><td>£5,752</td><td>£6,226</td><td>£7,155</td><td>£8,107</td><td>£9,320</td><td>£36,562</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£5,762</td><td>£6,236</td><td>£25,655</td><td>£41,131</td><td>£53,265</td><td>£132,048</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>