<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>£52,944</td><td>£53,738</td><td>£55,082</td><td>£56,459</td><td>£58,152</td><td>£276,375</td></tr><tr><td>Total Expenses</td><td>£43,622</td><td>£43,835</td><td>£44,093</td><td>£44,358</td><td>£44,651</td><td>£220,559</td></tr><tr><td>Profit Before Tax</td><td>£9,322</td><td>£9,904</td><td>£10,988</td><td>£12,100</td><td>£13,501</td><td>£55,816</td></tr><tr><td>Profit After Tax      </td><td>£7,551</td><td>£8,022</td><td>£8,900</td><td>£9,801</td><td>£10,936</td><td>£45,211</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,400</td><td>£29,275</td><td>£38,956</td><td>£84,647</td></tr><tr><td>Net Return</td><td>£7,559</td><td>£8,030</td><td>£25,301</td><td>£39,076</td><td>£49,892</td><td>£129,858</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>47%</td></tr></tbody></table></div></div></template></turbo-stream>