<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>£74,004</td><td>£75,114</td><td>£76,992</td><td>£78,917</td><td>£81,284</td><td>£386,311</td></tr><tr><td>Total Expenses</td><td>£62,015</td><td>£62,324</td><td>£62,696</td><td>£63,077</td><td>£63,497</td><td>£313,610</td></tr><tr><td>Profit Before Tax</td><td>£11,989</td><td>£12,790</td><td>£14,296</td><td>£15,839</td><td>£17,787</td><td>£72,700</td></tr><tr><td>Profit After Tax      </td><td>£9,711</td><td>£10,360</td><td>£11,579</td><td>£12,830</td><td>£14,407</td><td>£58,887</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,200</td><td>£41,413</td><td>£55,109</td><td>£119,745</td></tr><tr><td>Net Return</td><td>£9,722</td><td>£10,372</td><td>£34,780</td><td>£54,243</td><td>£69,516</td><td>£178,632</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>