<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>£46,152</td><td>£46,844</td><td>£48,015</td><td>£49,216</td><td>£50,692</td><td>£240,920</td></tr><tr><td>Total Expenses</td><td>£38,153</td><td>£38,310</td><td>£38,508</td><td>£38,711</td><td>£38,939</td><td>£192,622</td></tr><tr><td>Profit Before Tax</td><td>£7,999</td><td>£8,535</td><td>£9,507</td><td>£10,505</td><td>£11,753</td><td>£48,298</td></tr><tr><td>Profit After Tax      </td><td>£6,479</td><td>£6,913</td><td>£7,701</td><td>£8,509</td><td>£9,520</td><td>£39,122</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£6,486</td><td>£6,921</td><td>£22,701</td><td>£35,284</td><td>£45,150</td><td>£116,543</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>