<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>£49,140</td><td>£49,877</td><td>£51,124</td><td>£52,402</td><td>£53,974</td><td>£256,517</td></tr><tr><td>Total Expenses</td><td>£42,794</td><td>£43,009</td><td>£43,266</td><td>£43,528</td><td>£43,816</td><td>£216,413</td></tr><tr><td>Profit Before Tax</td><td>£6,346</td><td>£6,868</td><td>£7,859</td><td>£8,874</td><td>£10,158</td><td>£40,105</td></tr><tr><td>Profit After Tax      </td><td>£5,140</td><td>£5,563</td><td>£6,365</td><td>£7,188</td><td>£8,228</td><td>£32,485</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£5,148</td><td>£5,571</td><td>£22,366</td><td>£35,749</td><td>£46,234</td><td>£115,068</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</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>