<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>£60,252</td><td>£61,156</td><td>£62,685</td><td>£64,252</td><td>£66,179</td><td>£314,524</td></tr><tr><td>Total Expenses</td><td>£50,241</td><td>£50,482</td><td>£50,775</td><td>£51,075</td><td>£51,407</td><td>£253,980</td></tr><tr><td>Profit Before Tax</td><td>£10,011</td><td>£10,674</td><td>£11,910</td><td>£13,177</td><td>£14,773</td><td>£60,544</td></tr><tr><td>Profit After Tax      </td><td>£8,109</td><td>£8,646</td><td>£9,647</td><td>£10,673</td><td>£11,966</td><td>£49,040</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£8,118</td><td>£8,655</td><td>£28,647</td><td>£44,589</td><td>£57,098</td><td>£147,108</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>