<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>£57,360</td><td>£58,220</td><td>£59,676</td><td>£61,168</td><td>£63,003</td><td>£299,427</td></tr><tr><td>Total Expenses</td><td>£47,640</td><td>£47,869</td><td>£48,149</td><td>£48,435</td><td>£48,751</td><td>£240,844</td></tr><tr><td>Profit Before Tax</td><td>£9,720</td><td>£10,351</td><td>£11,527</td><td>£12,733</td><td>£14,252</td><td>£58,583</td></tr><tr><td>Profit After Tax      </td><td>£7,873</td><td>£8,384</td><td>£9,337</td><td>£10,314</td><td>£11,544</td><td>£47,452</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,980</td><td>£32,095</td><td>£42,709</td><td>£92,802</td></tr><tr><td>Net Return</td><td>£7,882</td><td>£8,393</td><td>£27,317</td><td>£42,409</td><td>£54,253</td><td>£140,255</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>