<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>£61,836</td><td>£62,764</td><td>£64,333</td><td>£65,941</td><td>£67,919</td><td>£322,792</td></tr><tr><td>Total Expenses</td><td>£51,551</td><td>£51,797</td><td>£52,098</td><td>£52,405</td><td>£52,746</td><td>£260,596</td></tr><tr><td>Profit Before Tax</td><td>£10,285</td><td>£10,966</td><td>£12,235</td><td>£13,536</td><td>£15,174</td><td>£62,196</td></tr><tr><td>Profit After Tax      </td><td>£8,331</td><td>£8,883</td><td>£9,910</td><td>£10,964</td><td>£12,291</td><td>£50,379</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£8,341</td><td>£8,892</td><td>£29,411</td><td>£45,772</td><td>£58,610</td><td>£151,027</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>