<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>£58,776</td><td>£59,658</td><td>£61,149</td><td>£62,678</td><td>£64,558</td><td>£306,819</td></tr><tr><td>Total Expenses</td><td>£48,369</td><td>£48,604</td><td>£48,890</td><td>£49,182</td><td>£49,507</td><td>£244,551</td></tr><tr><td>Profit Before Tax</td><td>£10,407</td><td>£11,054</td><td>£12,259</td><td>£13,495</td><td>£15,052</td><td>£62,268</td></tr><tr><td>Profit After Tax      </td><td>£8,430</td><td>£8,954</td><td>£9,930</td><td>£10,931</td><td>£12,192</td><td>£50,437</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,205</td><td>£32,497</td><td>£43,244</td><td>£93,964</td></tr><tr><td>Net Return</td><td>£8,439</td><td>£8,963</td><td>£28,135</td><td>£43,428</td><td>£55,435</td><td>£144,400</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>