<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>£63,264</td><td>£64,213</td><td>£65,818</td><td>£67,464</td><td>£69,488</td><td>£330,247</td></tr><tr><td>Total Expenses</td><td>£54,019</td><td>£54,271</td><td>£54,578</td><td>£54,892</td><td>£55,240</td><td>£272,999</td></tr><tr><td>Profit Before Tax</td><td>£9,245</td><td>£9,942</td><td>£11,241</td><td>£12,572</td><td>£14,248</td><td>£57,248</td></tr><tr><td>Profit After Tax      </td><td>£7,489</td><td>£8,053</td><td>£9,105</td><td>£10,183</td><td>£11,541</td><td>£46,371</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,600</td><td>£36,772</td><td>£48,933</td><td>£106,325</td></tr><tr><td>Net Return</td><td>£7,499</td><td>£8,064</td><td>£29,705</td><td>£46,955</td><td>£60,473</td><td>£152,696</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>43%</td></tr></tbody></table></div></div></template></turbo-stream>