<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>£53,916</td><td>£54,725</td><td>£56,093</td><td>£57,495</td><td>£59,220</td><td>£281,449</td></tr><tr><td>Total Expenses</td><td>£45,006</td><td>£45,223</td><td>£45,486</td><td>£45,756</td><td>£46,054</td><td>£227,524</td></tr><tr><td>Profit Before Tax</td><td>£8,910</td><td>£9,502</td><td>£10,607</td><td>£11,740</td><td>£13,166</td><td>£53,924</td></tr><tr><td>Profit After Tax      </td><td>£7,217</td><td>£7,697</td><td>£8,591</td><td>£9,509</td><td>£10,665</td><td>£43,679</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£7,225</td><td>£7,705</td><td>£25,592</td><td>£39,855</td><td>£51,046</td><td>£131,423</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>