<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>£69,444</td><td>£70,486</td><td>£72,248</td><td>£74,054</td><td>£76,276</td><td>£362,507</td></tr><tr><td>Total Expenses</td><td>£57,834</td><td>£58,109</td><td>£58,445</td><td>£58,789</td><td>£59,170</td><td>£292,347</td></tr><tr><td>Profit Before Tax</td><td>£11,610</td><td>£12,377</td><td>£13,803</td><td>£15,265</td><td>£17,106</td><td>£70,161</td></tr><tr><td>Profit After Tax      </td><td>£9,404</td><td>£10,025</td><td>£11,180</td><td>£12,365</td><td>£13,856</td><td>£56,830</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,900</td><td>£39,092</td><td>£52,021</td><td>£113,035</td></tr><tr><td>Net Return</td><td>£9,415</td><td>£10,036</td><td>£33,081</td><td>£51,457</td><td>£65,876</td><td>£169,865</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>