<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>£63,924</td><td>£64,883</td><td>£66,505</td><td>£68,168</td><td>£70,213</td><td>£333,692</td></tr><tr><td>Total Expenses</td><td>£52,563</td><td>£52,817</td><td>£53,127</td><td>£53,445</td><td>£53,796</td><td>£265,748</td></tr><tr><td>Profit Before Tax</td><td>£11,361</td><td>£12,066</td><td>£13,378</td><td>£14,723</td><td>£16,416</td><td>£67,944</td></tr><tr><td>Profit After Tax      </td><td>£9,203</td><td>£9,773</td><td>£10,836</td><td>£11,925</td><td>£13,297</td><td>£55,035</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,800</td><td>£35,344</td><td>£47,032</td><td>£102,196</td></tr><tr><td>Net Return</td><td>£9,213</td><td>£9,783</td><td>£30,636</td><td>£47,269</td><td>£60,330</td><td>£157,231</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>46%</td></tr></tbody></table></div></div></template></turbo-stream>