<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>£48,840</td><td>£49,573</td><td>£50,812</td><td>£52,082</td><td>£53,645</td><td>£254,951</td></tr><tr><td>Total Expenses</td><td>£40,818</td><td>£41,015</td><td>£41,254</td><td>£41,500</td><td>£41,771</td><td>£206,357</td></tr><tr><td>Profit Before Tax</td><td>£8,022</td><td>£8,558</td><td>£9,557</td><td>£10,583</td><td>£11,874</td><td>£48,594</td></tr><tr><td>Profit After Tax      </td><td>£6,498</td><td>£6,932</td><td>£7,742</td><td>£8,572</td><td>£9,618</td><td>£39,361</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£6,506</td><td>£6,939</td><td>£23,142</td><td>£36,061</td><td>£46,199</td><td>£118,847</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>