<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>£72,936</td><td>£74,030</td><td>£75,881</td><td>£77,778</td><td>£80,111</td><td>£380,736</td></tr><tr><td>Total Expenses</td><td>£60,714</td><td>£61,003</td><td>£61,355</td><td>£61,716</td><td>£62,115</td><td>£306,902</td></tr><tr><td>Profit Before Tax</td><td>£12,222</td><td>£13,028</td><td>£14,526</td><td>£16,062</td><td>£17,996</td><td>£73,833</td></tr><tr><td>Profit After Tax      </td><td>£9,900</td><td>£10,552</td><td>£11,766</td><td>£13,010</td><td>£14,577</td><td>£59,805</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£9,911</td><td>£10,564</td><td>£34,766</td><td>£54,066</td><td>£69,210</td><td>£178,518</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>44%</td></tr></tbody></table></div></div></template></turbo-stream>