<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>£59,280</td><td>£60,169</td><td>£61,673</td><td>£63,215</td><td>£65,112</td><td>£309,450</td></tr><tr><td>Total Expenses</td><td>£50,641</td><td>£50,878</td><td>£51,167</td><td>£51,462</td><td>£51,788</td><td>£255,936</td></tr><tr><td>Profit Before Tax</td><td>£8,639</td><td>£9,291</td><td>£10,507</td><td>£11,754</td><td>£13,323</td><td>£53,513</td></tr><tr><td>Profit After Tax      </td><td>£6,997</td><td>£7,526</td><td>£8,511</td><td>£9,520</td><td>£10,792</td><td>£43,346</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,300</td><td>£34,451</td><td>£45,845</td><td>£99,616</td></tr><tr><td>Net Return</td><td>£7,007</td><td>£7,535</td><td>£27,811</td><td>£43,972</td><td>£56,637</td><td>£142,961</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>8%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>