<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>£50,400</td><td>£51,156</td><td>£52,435</td><td>£53,746</td><td>£55,358</td><td>£263,095</td></tr><tr><td>Total Expenses</td><td>£42,351</td><td>£42,472</td><td>£42,643</td><td>£42,818</td><td>£43,022</td><td>£213,307</td></tr><tr><td>Profit Before Tax</td><td>£8,049</td><td>£8,684</td><td>£9,792</td><td>£10,928</td><td>£12,336</td><td>£49,788</td></tr><tr><td>Profit After Tax      </td><td>£6,520</td><td>£7,034</td><td>£7,931</td><td>£8,851</td><td>£9,992</td><td>£40,329</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>£6,529</td><td>£7,043</td><td>£25,732</td><td>£40,625</td><td>£52,274</td><td>£132,202</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>