<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>£62,952</td><td>£63,896</td><td>£65,494</td><td>£67,131</td><td>£69,145</td><td>£328,618</td></tr><tr><td>Total Expenses</td><td>£51,773</td><td>£52,024</td><td>£52,330</td><td>£52,643</td><td>£52,989</td><td>£261,759</td></tr><tr><td>Profit Before Tax</td><td>£11,179</td><td>£11,872</td><td>£13,164</td><td>£14,488</td><td>£16,156</td><td>£66,859</td></tr><tr><td>Profit After Tax      </td><td>£9,055</td><td>£9,617</td><td>£10,663</td><td>£11,736</td><td>£13,086</td><td>£54,156</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£9,064</td><td>£9,626</td><td>£30,163</td><td>£46,544</td><td>£59,406</td><td>£154,804</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>