<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>£65,268</td><td>£66,247</td><td>£67,903</td><td>£69,601</td><td>£71,689</td><td>£340,708</td></tr><tr><td>Total Expenses</td><td>£54,378</td><td>£54,638</td><td>£54,954</td><td>£55,278</td><td>£55,637</td><td>£274,886</td></tr><tr><td>Profit Before Tax</td><td>£10,890</td><td>£11,609</td><td>£12,949</td><td>£14,322</td><td>£16,052</td><td>£65,822</td></tr><tr><td>Profit After Tax      </td><td>£8,821</td><td>£9,403</td><td>£10,488</td><td>£11,601</td><td>£13,002</td><td>£53,316</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,580</td><td>£36,736</td><td>£48,885</td><td>£106,222</td></tr><tr><td>Net Return</td><td>£8,831</td><td>£9,414</td><td>£31,069</td><td>£48,337</td><td>£61,887</td><td>£159,538</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>