<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>£58,104</td><td>£58,976</td><td>£60,450</td><td>£61,961</td><td>£63,820</td><td>£303,311</td></tr><tr><td>Total Expenses</td><td>£47,827</td><td>£48,059</td><td>£48,342</td><td>£48,632</td><td>£48,952</td><td>£241,812</td></tr><tr><td>Profit Before Tax</td><td>£10,277</td><td>£10,916</td><td>£12,108</td><td>£13,329</td><td>£14,868</td><td>£61,498</td></tr><tr><td>Profit After Tax      </td><td>£8,324</td><td>£8,842</td><td>£9,807</td><td>£10,797</td><td>£12,043</td><td>£49,814</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,999</td><td>£32,129</td><td>£42,754</td><td>£92,901</td></tr><tr><td>Net Return</td><td>£8,333</td><td>£8,851</td><td>£27,807</td><td>£42,926</td><td>£54,797</td><td>£142,714</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>