<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>£54,228</td><td>£55,041</td><td>£56,417</td><td>£57,828</td><td>£59,563</td><td>£283,078</td></tr><tr><td>Total Expenses</td><td>£45,069</td><td>£45,287</td><td>£45,552</td><td>£45,823</td><td>£46,123</td><td>£227,853</td></tr><tr><td>Profit Before Tax</td><td>£9,159</td><td>£9,754</td><td>£10,866</td><td>£12,005</td><td>£13,440</td><td>£55,224</td></tr><tr><td>Profit After Tax      </td><td>£7,419</td><td>£7,901</td><td>£8,801</td><td>£9,724</td><td>£10,887</td><td>£44,732</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£7,427</td><td>£7,910</td><td>£25,801</td><td>£40,070</td><td>£51,268</td><td>£132,475</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>16%</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>