<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>£54,444</td><td>£55,261</td><td>£56,642</td><td>£58,058</td><td>£59,800</td><td>£284,205</td></tr><tr><td>Total Expenses</td><td>£46,723</td><td>£46,850</td><td>£47,031</td><td>£47,217</td><td>£47,434</td><td>£235,255</td></tr><tr><td>Profit Before Tax</td><td>£7,721</td><td>£8,410</td><td>£9,611</td><td>£10,841</td><td>£12,366</td><td>£48,950</td></tr><tr><td>Profit After Tax      </td><td>£6,254</td><td>£6,812</td><td>£7,785</td><td>£8,781</td><td>£10,017</td><td>£39,650</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,800</td><td>£35,344</td><td>£47,032</td><td>£102,196</td></tr><tr><td>Net Return</td><td>£6,264</td><td>£6,822</td><td>£27,585</td><td>£44,125</td><td>£57,049</td><td>£141,846</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>