<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>£58,080</td><td>£58,951</td><td>£60,425</td><td>£61,936</td><td>£63,794</td><td>£303,185</td></tr><tr><td>Total Expenses</td><td>£47,804</td><td>£48,036</td><td>£48,319</td><td>£48,608</td><td>£48,929</td><td>£241,695</td></tr><tr><td>Profit Before Tax</td><td>£10,276</td><td>£10,915</td><td>£12,106</td><td>£13,327</td><td>£14,865</td><td>£61,490</td></tr><tr><td>Profit After Tax      </td><td>£8,324</td><td>£8,841</td><td>£9,806</td><td>£10,795</td><td>£12,041</td><td>£49,807</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,990</td><td>£32,113</td><td>£42,733</td><td>£92,854</td></tr><tr><td>Net Return</td><td>£8,333</td><td>£8,850</td><td>£27,796</td><td>£42,908</td><td>£54,774</td><td>£142,661</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>