<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>£61,428</td><td>£62,349</td><td>£63,908</td><td>£65,506</td><td>£67,471</td><td>£320,662</td></tr><tr><td>Total Expenses</td><td>£52,460</td><td>£52,705</td><td>£53,003</td><td>£53,309</td><td>£53,647</td><td>£265,123</td></tr><tr><td>Profit Before Tax</td><td>£8,968</td><td>£9,645</td><td>£10,905</td><td>£12,197</td><td>£13,824</td><td>£55,539</td></tr><tr><td>Profit After Tax      </td><td>£7,264</td><td>£7,812</td><td>£8,833</td><td>£9,880</td><td>£11,198</td><td>£44,987</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£7,274</td><td>£7,822</td><td>£28,833</td><td>£45,580</td><td>£58,705</td><td>£148,215</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>