<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>£54,240</td><td>£55,054</td><td>£56,430</td><td>£57,841</td><td>£59,576</td><td>£283,140</td></tr><tr><td>Total Expenses</td><td>£46,751</td><td>£47,016</td><td>£47,326</td><td>£47,642</td><td>£47,987</td><td>£236,722</td></tr><tr><td>Profit Before Tax</td><td>£7,489</td><td>£8,037</td><td>£9,104</td><td>£10,198</td><td>£11,589</td><td>£46,418</td></tr><tr><td>Profit After Tax      </td><td>£6,066</td><td>£6,510</td><td>£7,374</td><td>£8,261</td><td>£9,387</td><td>£37,599</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,800</td><td>£29,989</td><td>£39,906</td><td>£86,712</td></tr><tr><td>Net Return</td><td>£6,074</td><td>£6,519</td><td>£24,175</td><td>£38,249</td><td>£49,294</td><td>£124,311</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>