<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>£61,332</td><td>£62,252</td><td>£63,808</td><td>£65,403</td><td>£67,366</td><td>£320,161</td></tr><tr><td>Total Expenses</td><td>£50,458</td><td>£50,703</td><td>£51,001</td><td>£51,306</td><td>£51,644</td><td>£255,113</td></tr><tr><td>Profit Before Tax</td><td>£10,874</td><td>£11,549</td><td>£12,807</td><td>£14,097</td><td>£15,722</td><td>£65,049</td></tr><tr><td>Profit After Tax      </td><td>£8,808</td><td>£9,355</td><td>£10,374</td><td>£11,419</td><td>£12,735</td><td>£52,689</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£8,817</td><td>£9,364</td><td>£29,374</td><td>£45,334</td><td>£57,867</td><td>£150,756</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>