<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>£54,972</td><td>£55,797</td><td>£57,191</td><td>£58,621</td><td>£60,380</td><td>£286,961</td></tr><tr><td>Total Expenses</td><td>£47,003</td><td>£47,224</td><td>£47,492</td><td>£47,767</td><td>£48,070</td><td>£237,556</td></tr><tr><td>Profit Before Tax</td><td>£7,969</td><td>£8,573</td><td>£9,699</td><td>£10,855</td><td>£12,310</td><td>£49,405</td></tr><tr><td>Profit After Tax      </td><td>£6,455</td><td>£6,944</td><td>£7,857</td><td>£8,792</td><td>£9,971</td><td>£40,018</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£6,464</td><td>£6,953</td><td>£25,757</td><td>£40,744</td><td>£52,490</td><td>£132,408</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>14%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>