<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>£69,408</td><td>£70,449</td><td>£72,210</td><td>£74,016</td><td>£76,236</td><td>£362,319</td></tr><tr><td>Total Expenses</td><td>£57,032</td><td>£57,308</td><td>£57,644</td><td>£57,987</td><td>£58,368</td><td>£288,339</td></tr><tr><td>Profit Before Tax</td><td>£12,376</td><td>£13,141</td><td>£14,567</td><td>£16,028</td><td>£17,868</td><td>£73,980</td></tr><tr><td>Profit After Tax      </td><td>£10,024</td><td>£10,645</td><td>£11,799</td><td>£12,983</td><td>£14,473</td><td>£59,924</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,500</td><td>£38,378</td><td>£51,071</td><td>£110,971</td></tr><tr><td>Net Return</td><td>£10,035</td><td>£10,655</td><td>£33,299</td><td>£51,361</td><td>£65,544</td><td>£170,894</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>