<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>£54,876</td><td>£55,699</td><td>£57,092</td><td>£58,519</td><td>£60,274</td><td>£286,460</td></tr><tr><td>Total Expenses</td><td>£45,197</td><td>£45,417</td><td>£45,685</td><td>£45,959</td><td>£46,263</td><td>£228,522</td></tr><tr><td>Profit Before Tax</td><td>£9,679</td><td>£10,282</td><td>£11,406</td><td>£12,560</td><td>£14,012</td><td>£57,938</td></tr><tr><td>Profit After Tax      </td><td>£7,840</td><td>£8,328</td><td>£9,239</td><td>£10,173</td><td>£11,350</td><td>£46,930</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,999</td><td>£30,344</td><td>£40,379</td><td>£87,739</td></tr><tr><td>Net Return</td><td>£7,848</td><td>£8,337</td><td>£26,238</td><td>£40,517</td><td>£51,729</td><td>£134,669</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>