<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>£50,688</td><td>£51,448</td><td>£52,735</td><td>£54,053</td><td>£55,674</td><td>£264,598</td></tr><tr><td>Total Expenses</td><td>£41,782</td><td>£41,986</td><td>£42,234</td><td>£42,488</td><td>£42,769</td><td>£211,258</td></tr><tr><td>Profit Before Tax</td><td>£8,906</td><td>£9,463</td><td>£10,501</td><td>£11,565</td><td>£12,906</td><td>£53,340</td></tr><tr><td>Profit After Tax      </td><td>£7,214</td><td>£7,665</td><td>£8,505</td><td>£9,368</td><td>£10,454</td><td>£43,205</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£81,034</td></tr><tr><td>Net Return</td><td>£7,222</td><td>£7,673</td><td>£24,206</td><td>£37,393</td><td>£47,747</td><td>£124,240</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>