<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>£55,824</td><td>£56,661</td><td>£58,078</td><td>£59,530</td><td>£61,316</td><td>£291,409</td></tr><tr><td>Total Expenses</td><td>£46,380</td><td>£46,604</td><td>£46,876</td><td>£47,155</td><td>£47,463</td><td>£234,477</td></tr><tr><td>Profit Before Tax</td><td>£9,444</td><td>£10,058</td><td>£11,202</td><td>£12,375</td><td>£13,853</td><td>£56,932</td></tr><tr><td>Profit After Tax      </td><td>£7,650</td><td>£8,147</td><td>£9,074</td><td>£10,024</td><td>£11,221</td><td>£46,115</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£7,658</td><td>£8,155</td><td>£26,574</td><td>£41,262</td><td>£52,790</td><td>£136,440</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>