<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>£56,820</td><td>£57,672</td><td>£59,114</td><td>£60,592</td><td>£62,410</td><td>£296,608</td></tr><tr><td>Total Expenses</td><td>£48,563</td><td>£48,791</td><td>£49,068</td><td>£49,351</td><td>£49,665</td><td>£245,438</td></tr><tr><td>Profit Before Tax</td><td>£8,257</td><td>£8,882</td><td>£10,046</td><td>£11,241</td><td>£12,745</td><td>£51,170</td></tr><tr><td>Profit After Tax      </td><td>£6,688</td><td>£7,194</td><td>£8,138</td><td>£9,105</td><td>£10,323</td><td>£41,448</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£6,697</td><td>£7,203</td><td>£26,638</td><td>£42,128</td><td>£54,268</td><td>£136,934</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>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>