<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>£74,100</td><td>£75,211</td><td>£77,092</td><td>£79,019</td><td>£81,390</td><td>£386,812</td></tr><tr><td>Total Expenses</td><td>£65,947</td><td>£66,104</td><td>£66,335</td><td>£66,572</td><td>£66,851</td><td>£331,809</td></tr><tr><td>Profit Before Tax</td><td>£8,153</td><td>£9,107</td><td>£10,757</td><td>£12,447</td><td>£14,538</td><td>£55,003</td></tr><tr><td>Profit After Tax      </td><td>£6,604</td><td>£7,377</td><td>£8,713</td><td>£10,082</td><td>£11,776</td><td>£44,553</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,501</td><td>£50,874</td><td>£67,698</td><td>£147,101</td></tr><tr><td>Net Return</td><td>£6,618</td><td>£7,391</td><td>£37,214</td><td>£60,956</td><td>£79,474</td><td>£191,653</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>