<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>£56,496</td><td>£57,343</td><td>£58,777</td><td>£60,246</td><td>£62,054</td><td>£294,917</td></tr><tr><td>Total Expenses</td><td>£47,647</td><td>£47,899</td><td>£48,199</td><td>£48,506</td><td>£48,842</td><td>£241,094</td></tr><tr><td>Profit Before Tax</td><td>£8,849</td><td>£9,444</td><td>£10,578</td><td>£11,741</td><td>£13,212</td><td>£53,823</td></tr><tr><td>Profit After Tax      </td><td>£7,168</td><td>£7,650</td><td>£8,568</td><td>£9,510</td><td>£10,702</td><td>£43,597</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>£7,176</td><td>£7,658</td><td>£26,068</td><td>£40,748</td><td>£52,271</td><td>£133,922</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>