<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>£49,236</td><td>£49,975</td><td>£51,224</td><td>£52,505</td><td>£54,080</td><td>£257,019</td></tr><tr><td>Total Expenses</td><td>£38,664</td><td>£38,783</td><td>£38,951</td><td>£39,123</td><td>£39,323</td><td>£194,845</td></tr><tr><td>Profit Before Tax</td><td>£10,572</td><td>£11,191</td><td>£12,273</td><td>£13,381</td><td>£14,756</td><td>£62,173</td></tr><tr><td>Profit After Tax      </td><td>£8,564</td><td>£9,065</td><td>£9,941</td><td>£10,839</td><td>£11,953</td><td>£50,360</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£8,572</td><td>£9,073</td><td>£25,941</td><td>£39,399</td><td>£49,958</td><td>£132,943</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>