<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>£54,876</td><td>£55,699</td><td>£57,092</td><td>£58,519</td><td>£60,274</td><td>£286,460</td></tr><tr><td>Total Expenses</td><td>£45,027</td><td>£45,243</td><td>£45,508</td><td>£45,778</td><td>£46,078</td><td>£227,634</td></tr><tr><td>Profit Before Tax</td><td>£9,849</td><td>£10,456</td><td>£11,584</td><td>£12,741</td><td>£14,197</td><td>£58,826</td></tr><tr><td>Profit After Tax      </td><td>£7,977</td><td>£8,469</td><td>£9,383</td><td>£10,320</td><td>£11,500</td><td>£47,649</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£7,986</td><td>£8,478</td><td>£26,383</td><td>£40,666</td><td>£51,881</td><td>£135,394</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>17%</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>