<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>£46,380</td><td>£47,076</td><td>£48,253</td><td>£49,459</td><td>£50,943</td><td>£242,110</td></tr><tr><td>Total Expenses</td><td>£39,854</td><td>£39,935</td><td>£40,063</td><td>£40,195</td><td>£40,354</td><td>£200,400</td></tr><tr><td>Profit Before Tax</td><td>£6,526</td><td>£7,141</td><td>£8,189</td><td>£9,264</td><td>£10,589</td><td>£41,710</td></tr><tr><td>Profit After Tax      </td><td>£5,286</td><td>£5,784</td><td>£6,633</td><td>£7,504</td><td>£8,577</td><td>£33,785</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£5,295</td><td>£5,793</td><td>£24,134</td><td>£38,742</td><td>£50,146</td><td>£124,110</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>