<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>£72,636</td><td>£73,726</td><td>£75,569</td><td>£77,458</td><td>£79,782</td><td>£379,170</td></tr><tr><td>Total Expenses</td><td>£59,662</td><td>£59,949</td><td>£60,301</td><td>£60,660</td><td>£61,058</td><td>£301,630</td></tr><tr><td>Profit Before Tax</td><td>£12,974</td><td>£13,776</td><td>£15,268</td><td>£16,798</td><td>£18,724</td><td>£77,540</td></tr><tr><td>Profit After Tax      </td><td>£10,509</td><td>£11,159</td><td>£12,367</td><td>£13,606</td><td>£15,166</td><td>£62,807</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,500</td><td>£40,163</td><td>£53,446</td><td>£116,132</td></tr><tr><td>Net Return</td><td>£10,520</td><td>£11,170</td><td>£34,868</td><td>£53,770</td><td>£68,612</td><td>£178,940</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>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>