<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>£70,632</td><td>£71,691</td><td>£73,484</td><td>£75,321</td><td>£77,580</td><td>£368,709</td></tr><tr><td>Total Expenses</td><td>£60,253</td><td>£60,533</td><td>£60,875</td><td>£61,225</td><td>£61,612</td><td>£304,499</td></tr><tr><td>Profit Before Tax</td><td>£10,379</td><td>£11,158</td><td>£12,609</td><td>£14,096</td><td>£15,968</td><td>£64,210</td></tr><tr><td>Profit After Tax      </td><td>£8,407</td><td>£9,038</td><td>£10,213</td><td>£11,418</td><td>£12,934</td><td>£52,010</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£8,418</td><td>£9,050</td><td>£33,213</td><td>£52,474</td><td>£67,568</td><td>£170,723</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>