<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>£49,152</td><td>£49,889</td><td>£51,137</td><td>£52,415</td><td>£53,987</td><td>£256,580</td></tr><tr><td>Total Expenses</td><td>£41,078</td><td>£41,277</td><td>£41,518</td><td>£41,764</td><td>£42,037</td><td>£207,674</td></tr><tr><td>Profit Before Tax</td><td>£8,074</td><td>£8,613</td><td>£9,619</td><td>£10,651</td><td>£11,950</td><td>£48,906</td></tr><tr><td>Profit After Tax      </td><td>£6,540</td><td>£6,976</td><td>£7,791</td><td>£8,627</td><td>£9,680</td><td>£39,614</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£6,547</td><td>£6,984</td><td>£23,292</td><td>£36,295</td><td>£46,498</td><td>£119,616</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>