<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>£53,592</td><td>£54,396</td><td>£55,756</td><td>£57,150</td><td>£58,864</td><td>£279,757</td></tr><tr><td>Total Expenses</td><td>£44,744</td><td>£44,959</td><td>£45,221</td><td>£45,488</td><td>£45,785</td><td>£226,196</td></tr><tr><td>Profit Before Tax</td><td>£8,848</td><td>£9,437</td><td>£10,535</td><td>£11,661</td><td>£13,079</td><td>£53,561</td></tr><tr><td>Profit After Tax      </td><td>£7,167</td><td>£7,644</td><td>£8,534</td><td>£9,446</td><td>£10,594</td><td>£43,385</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,900</td><td>£30,167</td><td>£40,144</td><td>£87,228</td></tr><tr><td>Net Return</td><td>£7,176</td><td>£7,653</td><td>£25,434</td><td>£39,613</td><td>£50,738</td><td>£130,613</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>