<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>£48,828</td><td>£49,560</td><td>£50,799</td><td>£52,069</td><td>£53,631</td><td>£254,889</td></tr><tr><td>Total Expenses</td><td>£41,807</td><td>£42,004</td><td>£42,244</td><td>£42,489</td><td>£42,760</td><td>£211,305</td></tr><tr><td>Profit Before Tax</td><td>£7,021</td><td>£7,556</td><td>£8,555</td><td>£9,580</td><td>£10,871</td><td>£43,584</td></tr><tr><td>Profit After Tax      </td><td>£5,687</td><td>£6,120</td><td>£6,930</td><td>£7,760</td><td>£8,806</td><td>£35,303</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£5,695</td><td>£6,128</td><td>£22,830</td><td>£36,142</td><td>£46,574</td><td>£117,369</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>