<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>£53,268</td><td>£54,067</td><td>£55,419</td><td>£56,804</td><td>£58,508</td><td>£278,066</td></tr><tr><td>Total Expenses</td><td>£44,282</td><td>£44,496</td><td>£44,757</td><td>£45,023</td><td>£45,318</td><td>£223,876</td></tr><tr><td>Profit Before Tax</td><td>£8,986</td><td>£9,571</td><td>£10,662</td><td>£11,781</td><td>£13,191</td><td>£54,190</td></tr><tr><td>Profit After Tax      </td><td>£7,278</td><td>£7,752</td><td>£8,636</td><td>£9,543</td><td>£10,684</td><td>£43,894</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,700</td><td>£29,810</td><td>£39,669</td><td>£86,196</td></tr><tr><td>Net Return</td><td>£7,287</td><td>£7,761</td><td>£25,337</td><td>£39,353</td><td>£50,353</td><td>£130,090</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>