<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>£70,116</td><td>£71,168</td><td>£72,947</td><td>£74,771</td><td>£77,014</td><td>£366,015</td></tr><tr><td>Total Expenses</td><td>£59,597</td><td>£59,748</td><td>£59,969</td><td>£60,196</td><td>£60,462</td><td>£299,973</td></tr><tr><td>Profit Before Tax</td><td>£10,519</td><td>£11,419</td><td>£12,978</td><td>£14,575</td><td>£16,551</td><td>£66,042</td></tr><tr><td>Profit After Tax      </td><td>£8,520</td><td>£9,250</td><td>£10,512</td><td>£11,806</td><td>£13,407</td><td>£53,494</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,501</td><td>£45,518</td><td>£60,572</td><td>£131,616</td></tr><tr><td>Net Return</td><td>£8,533</td><td>£9,262</td><td>£36,012</td><td>£57,324</td><td>£73,979</td><td>£185,111</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>