<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>£56,112</td><td>£56,954</td><td>£58,378</td><td>£59,837</td><td>£61,632</td><td>£292,912</td></tr><tr><td>Total Expenses</td><td>£46,200</td><td>£46,424</td><td>£46,698</td><td>£46,978</td><td>£47,288</td><td>£233,589</td></tr><tr><td>Profit Before Tax</td><td>£9,912</td><td>£10,529</td><td>£11,679</td><td>£12,859</td><td>£14,344</td><td>£59,324</td></tr><tr><td>Profit After Tax      </td><td>£8,029</td><td>£8,529</td><td>£9,460</td><td>£10,416</td><td>£11,619</td><td>£48,052</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,380</td><td>£31,024</td><td>£41,284</td><td>£89,706</td></tr><tr><td>Net Return</td><td>£8,038</td><td>£8,537</td><td>£26,841</td><td>£41,440</td><td>£52,903</td><td>£137,758</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>