<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>£57,468</td><td>£58,330</td><td>£59,788</td><td>£61,283</td><td>£63,121</td><td>£299,991</td></tr><tr><td>Total Expenses</td><td>£47,304</td><td>£47,533</td><td>£47,813</td><td>£48,100</td><td>£48,417</td><td>£239,167</td></tr><tr><td>Profit Before Tax</td><td>£10,164</td><td>£10,797</td><td>£11,975</td><td>£13,183</td><td>£14,705</td><td>£60,824</td></tr><tr><td>Profit After Tax      </td><td>£8,233</td><td>£8,745</td><td>£9,700</td><td>£10,678</td><td>£11,911</td><td>£49,267</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,800</td><td>£31,774</td><td>£42,282</td><td>£91,873</td></tr><tr><td>Net Return</td><td>£8,242</td><td>£8,754</td><td>£27,500</td><td>£42,452</td><td>£54,192</td><td>£141,140</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>