<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>£47,784</td><td>£48,501</td><td>£49,713</td><td>£50,956</td><td>£52,485</td><td>£249,439</td></tr><tr><td>Total Expenses</td><td>£39,416</td><td>£39,609</td><td>£39,844</td><td>£40,084</td><td>£40,349</td><td>£199,301</td></tr><tr><td>Profit Before Tax</td><td>£8,368</td><td>£8,892</td><td>£9,870</td><td>£10,872</td><td>£12,136</td><td>£50,138</td></tr><tr><td>Profit After Tax      </td><td>£6,778</td><td>£7,202</td><td>£7,994</td><td>£8,807</td><td>£9,830</td><td>£40,612</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,800</td><td>£26,419</td><td>£35,156</td><td>£76,389</td></tr><tr><td>Net Return</td><td>£6,786</td><td>£7,210</td><td>£22,795</td><td>£35,225</td><td>£44,985</td><td>£117,001</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>