<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>£51,588</td><td>£52,362</td><td>£53,671</td><td>£55,013</td><td>£56,663</td><td>£269,296</td></tr><tr><td>Total Expenses</td><td>£42,518</td><td>£42,726</td><td>£42,978</td><td>£43,236</td><td>£43,522</td><td>£214,981</td></tr><tr><td>Profit Before Tax</td><td>£9,070</td><td>£9,636</td><td>£10,693</td><td>£11,776</td><td>£13,141</td><td>£54,316</td></tr><tr><td>Profit After Tax      </td><td>£7,347</td><td>£7,805</td><td>£8,661</td><td>£9,539</td><td>£10,644</td><td>£43,996</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,980</td><td>£28,525</td><td>£37,958</td><td>£82,480</td></tr><tr><td>Net Return</td><td>£7,355</td><td>£7,813</td><td>£24,641</td><td>£38,064</td><td>£48,603</td><td>£126,475</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>