<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>£47,196</td><td>£47,904</td><td>£49,102</td><td>£50,329</td><td>£51,839</td><td>£246,370</td></tr><tr><td>Total Expenses</td><td>£38,458</td><td>£38,574</td><td>£38,737</td><td>£38,904</td><td>£39,097</td><td>£193,770</td></tr><tr><td>Profit Before Tax</td><td>£8,738</td><td>£9,330</td><td>£10,364</td><td>£11,425</td><td>£12,742</td><td>£52,599</td></tr><tr><td>Profit After Tax      </td><td>£7,078</td><td>£7,557</td><td>£8,395</td><td>£9,255</td><td>£10,321</td><td>£42,605</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,999</td><td>£28,559</td><td>£38,004</td><td>£82,578</td></tr><tr><td>Net Return</td><td>£7,086</td><td>£7,565</td><td>£24,394</td><td>£37,813</td><td>£48,324</td><td>£125,183</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>