<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>£66,048</td><td>£67,039</td><td>£68,715</td><td>£70,433</td><td>£72,546</td><td>£344,780</td></tr><tr><td>Total Expenses</td><td>£54,297</td><td>£54,560</td><td>£54,880</td><td>£55,208</td><td>£55,571</td><td>£274,515</td></tr><tr><td>Profit Before Tax</td><td>£11,751</td><td>£12,479</td><td>£13,835</td><td>£15,225</td><td>£16,975</td><td>£70,264</td></tr><tr><td>Profit After Tax      </td><td>£9,518</td><td>£10,108</td><td>£11,206</td><td>£12,332</td><td>£13,750</td><td>£56,914</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,460</td><td>£36,522</td><td>£48,600</td><td>£105,603</td></tr><tr><td>Net Return</td><td>£9,528</td><td>£10,118</td><td>£31,666</td><td>£48,854</td><td>£62,350</td><td>£162,517</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>46%</td></tr></tbody></table></div></div></template></turbo-stream>