<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>£60,612</td><td>£61,521</td><td>£63,059</td><td>£64,636</td><td>£66,575</td><td>£316,403</td></tr><tr><td>Total Expenses</td><td>£50,313</td><td>£50,555</td><td>£50,850</td><td>£51,152</td><td>£51,485</td><td>£254,356</td></tr><tr><td>Profit Before Tax</td><td>£10,299</td><td>£10,966</td><td>£12,209</td><td>£13,484</td><td>£15,089</td><td>£62,047</td></tr><tr><td>Profit After Tax      </td><td>£8,342</td><td>£8,882</td><td>£9,889</td><td>£10,922</td><td>£12,222</td><td>£50,258</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£8,351</td><td>£8,892</td><td>£28,890</td><td>£44,838</td><td>£57,354</td><td>£148,325</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>16%</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>