<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>£66,252</td><td>£67,246</td><td>£68,927</td><td>£70,650</td><td>£72,770</td><td>£345,844</td></tr><tr><td>Total Expenses</td><td>£59,695</td><td>£59,805</td><td>£59,984</td><td>£60,168</td><td>£60,390</td><td>£300,042</td></tr><tr><td>Profit Before Tax</td><td>£6,557</td><td>£7,440</td><td>£8,943</td><td>£10,483</td><td>£12,379</td><td>£45,802</td></tr><tr><td>Profit After Tax      </td><td>£5,312</td><td>£6,027</td><td>£7,244</td><td>£8,491</td><td>£10,027</td><td>£37,100</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,501</td><td>£47,303</td><td>£62,947</td><td>£136,778</td></tr><tr><td>Net Return</td><td>£5,325</td><td>£6,040</td><td>£33,744</td><td>£55,794</td><td>£72,975</td><td>£173,878</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>15%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>