<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>£57,468</td><td>£58,330</td><td>£59,788</td><td>£61,283</td><td>£63,121</td><td>£299,991</td></tr><tr><td>Total Expenses</td><td>£49,207</td><td>£49,339</td><td>£49,528</td><td>£49,722</td><td>£49,948</td><td>£247,744</td></tr><tr><td>Profit Before Tax</td><td>£8,261</td><td>£8,991</td><td>£10,260</td><td>£11,561</td><td>£13,173</td><td>£52,247</td></tr><tr><td>Profit After Tax      </td><td>£6,691</td><td>£7,282</td><td>£8,311</td><td>£9,365</td><td>£10,671</td><td>£42,320</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,900</td><td>£37,307</td><td>£49,645</td><td>£107,874</td></tr><tr><td>Net Return</td><td>£6,702</td><td>£7,293</td><td>£29,211</td><td>£46,672</td><td>£60,316</td><td>£150,194</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>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>