<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>£54,432</td><td>£55,248</td><td>£56,630</td><td>£58,045</td><td>£59,787</td><td>£284,142</td></tr><tr><td>Total Expenses</td><td>£44,832</td><td>£45,051</td><td>£45,316</td><td>£45,588</td><td>£45,889</td><td>£226,677</td></tr><tr><td>Profit Before Tax</td><td>£9,600</td><td>£10,198</td><td>£11,313</td><td>£12,457</td><td>£13,898</td><td>£57,466</td></tr><tr><td>Profit After Tax      </td><td>£7,776</td><td>£8,260</td><td>£9,164</td><td>£10,090</td><td>£11,257</td><td>£46,547</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,860</td><td>£30,096</td><td>£40,049</td><td>£87,022</td></tr><tr><td>Net Return</td><td>£7,784</td><td>£8,269</td><td>£26,024</td><td>£40,186</td><td>£51,306</td><td>£133,569</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>