<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>£52,212</td><td>£52,995</td><td>£54,320</td><td>£55,678</td><td>£57,348</td><td>£272,554</td></tr><tr><td>Total Expenses</td><td>£44,666</td><td>£44,876</td><td>£45,131</td><td>£45,393</td><td>£45,682</td><td>£225,747</td></tr><tr><td>Profit Before Tax</td><td>£7,546</td><td>£8,119</td><td>£9,189</td><td>£10,286</td><td>£11,667</td><td>£46,807</td></tr><tr><td>Profit After Tax      </td><td>£6,112</td><td>£6,577</td><td>£7,443</td><td>£8,331</td><td>£9,450</td><td>£37,913</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£6,121</td><td>£6,585</td><td>£24,443</td><td>£38,677</td><td>£49,831</td><td>£125,658</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>