<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>£49,764</td><td>£50,510</td><td>£51,773</td><td>£53,068</td><td>£54,660</td><td>£259,775</td></tr><tr><td>Total Expenses</td><td>£41,399</td><td>£41,599</td><td>£41,843</td><td>£42,093</td><td>£42,369</td><td>£209,304</td></tr><tr><td>Profit Before Tax</td><td>£8,365</td><td>£8,911</td><td>£9,930</td><td>£10,975</td><td>£12,291</td><td>£50,471</td></tr><tr><td>Profit After Tax      </td><td>£6,776</td><td>£7,218</td><td>£8,043</td><td>£8,889</td><td>£9,955</td><td>£40,882</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£6,784</td><td>£7,226</td><td>£23,643</td><td>£36,736</td><td>£47,011</td><td>£121,400</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>