<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>£68,748</td><td>£69,779</td><td>£71,524</td><td>£73,312</td><td>£75,511</td><td>£358,874</td></tr><tr><td>Total Expenses</td><td>£58,469</td><td>£58,618</td><td>£58,835</td><td>£59,058</td><td>£59,320</td><td>£294,299</td></tr><tr><td>Profit Before Tax</td><td>£10,279</td><td>£11,162</td><td>£12,689</td><td>£14,254</td><td>£16,191</td><td>£64,574</td></tr><tr><td>Profit After Tax      </td><td>£8,326</td><td>£9,041</td><td>£10,278</td><td>£11,546</td><td>£13,115</td><td>£52,305</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£8,339</td><td>£9,053</td><td>£35,278</td><td>£56,172</td><td>£72,499</td><td>£181,341</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>