<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>£53,436</td><td>£54,238</td><td>£55,593</td><td>£56,983</td><td>£58,693</td><td>£278,943</td></tr><tr><td>Total Expenses</td><td>£45,705</td><td>£45,919</td><td>£46,181</td><td>£46,448</td><td>£46,743</td><td>£230,996</td></tr><tr><td>Profit Before Tax</td><td>£7,731</td><td>£8,318</td><td>£9,413</td><td>£10,536</td><td>£11,949</td><td>£47,947</td></tr><tr><td>Profit After Tax      </td><td>£6,262</td><td>£6,738</td><td>£7,624</td><td>£8,534</td><td>£9,679</td><td>£38,837</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,400</td><td>£31,060</td><td>£41,331</td><td>£89,809</td></tr><tr><td>Net Return</td><td>£6,271</td><td>£6,746</td><td>£25,025</td><td>£39,593</td><td>£51,011</td><td>£128,646</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>