<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>£49,716</td><td>£50,462</td><td>£51,723</td><td>£53,016</td><td>£54,607</td><td>£259,524</td></tr><tr><td>Total Expenses</td><td>£40,993</td><td>£41,194</td><td>£41,437</td><td>£41,687</td><td>£41,963</td><td>£207,274</td></tr><tr><td>Profit Before Tax</td><td>£8,723</td><td>£9,268</td><td>£10,286</td><td>£11,330</td><td>£12,644</td><td>£52,250</td></tr><tr><td>Profit After Tax      </td><td>£7,065</td><td>£7,507</td><td>£8,331</td><td>£9,177</td><td>£10,242</td><td>£42,323</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£7,073</td><td>£7,515</td><td>£23,732</td><td>£36,666</td><td>£46,823</td><td>£121,809</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>