<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>£63,360</td><td>£64,310</td><td>£65,918</td><td>£67,566</td><td>£69,593</td><td>£330,748</td></tr><tr><td>Total Expenses</td><td>£52,807</td><td>£53,060</td><td>£53,367</td><td>£53,682</td><td>£54,030</td><td>£266,947</td></tr><tr><td>Profit Before Tax</td><td>£10,553</td><td>£11,251</td><td>£12,551</td><td>£13,884</td><td>£15,563</td><td>£63,801</td></tr><tr><td>Profit After Tax      </td><td>£8,548</td><td>£9,113</td><td>£10,166</td><td>£11,246</td><td>£12,606</td><td>£51,679</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,980</td><td>£35,665</td><td>£47,460</td><td>£103,125</td></tr><tr><td>Net Return</td><td>£8,558</td><td>£9,123</td><td>£30,147</td><td>£46,911</td><td>£60,066</td><td>£154,804</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>