<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>£43,080</td><td>£43,726</td><td>£44,819</td><td>£45,940</td><td>£47,318</td><td>£224,883</td></tr><tr><td>Total Expenses</td><td>£35,080</td><td>£35,214</td><td>£35,388</td><td>£35,566</td><td>£35,767</td><td>£177,015</td></tr><tr><td>Profit Before Tax</td><td>£8,000</td><td>£8,512</td><td>£9,432</td><td>£10,374</td><td>£11,551</td><td>£47,869</td></tr><tr><td>Profit After Tax      </td><td>£6,480</td><td>£6,895</td><td>£7,640</td><td>£8,403</td><td>£9,356</td><td>£38,774</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,259</td></tr><tr><td>Net Return</td><td>£6,487</td><td>£6,902</td><td>£21,640</td><td>£33,393</td><td>£42,611</td><td>£111,033</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>