<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>£47,712</td><td>£48,428</td><td>£49,638</td><td>£50,879</td><td>£52,406</td><td>£249,063</td></tr><tr><td>Total Expenses</td><td>£39,362</td><td>£39,555</td><td>£39,789</td><td>£40,029</td><td>£40,294</td><td>£199,029</td></tr><tr><td>Profit Before Tax</td><td>£8,350</td><td>£8,873</td><td>£9,849</td><td>£10,850</td><td>£12,112</td><td>£50,034</td></tr><tr><td>Profit After Tax      </td><td>£6,763</td><td>£7,187</td><td>£7,978</td><td>£8,789</td><td>£9,811</td><td>£40,528</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,780</td><td>£26,383</td><td>£35,108</td><td>£76,286</td></tr><tr><td>Net Return</td><td>£6,771</td><td>£7,194</td><td>£22,758</td><td>£35,172</td><td>£44,919</td><td>£116,814</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>