<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>£73,284</td><td>£74,383</td><td>£76,243</td><td>£78,149</td><td>£80,493</td><td>£382,552</td></tr><tr><td>Total Expenses</td><td>£61,060</td><td>£61,370</td><td>£61,742</td><td>£62,124</td><td>£62,544</td><td>£308,839</td></tr><tr><td>Profit Before Tax</td><td>£12,224</td><td>£13,014</td><td>£14,500</td><td>£16,025</td><td>£17,950</td><td>£73,713</td></tr><tr><td>Profit After Tax      </td><td>£9,902</td><td>£10,541</td><td>£11,745</td><td>£12,980</td><td>£14,539</td><td>£59,708</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,700</td><td>£40,520</td><td>£53,921</td><td>£117,164</td></tr><tr><td>Net Return</td><td>£9,913</td><td>£10,552</td><td>£34,446</td><td>£53,501</td><td>£68,460</td><td>£176,872</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>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>