<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>£70,896</td><td>£71,959</td><td>£73,758</td><td>£75,602</td><td>£77,870</td><td>£370,087</td></tr><tr><td>Total Expenses</td><td>£58,242</td><td>£58,523</td><td>£58,866</td><td>£59,216</td><td>£59,605</td><td>£294,451</td></tr><tr><td>Profit Before Tax</td><td>£12,654</td><td>£13,437</td><td>£14,893</td><td>£16,386</td><td>£18,265</td><td>£75,635</td></tr><tr><td>Profit After Tax      </td><td>£10,250</td><td>£10,884</td><td>£12,063</td><td>£13,273</td><td>£14,795</td><td>£61,265</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,960</td><td>£39,199</td><td>£52,163</td><td>£113,345</td></tr><tr><td>Net Return</td><td>£10,261</td><td>£10,895</td><td>£34,024</td><td>£52,472</td><td>£66,958</td><td>£174,609</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>46%</td></tr></tbody></table></div></div></template></turbo-stream>