<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>£62,088</td><td>£63,019</td><td>£64,595</td><td>£66,210</td><td>£68,196</td><td>£324,108</td></tr><tr><td>Total Expenses</td><td>£53,001</td><td>£53,141</td><td>£53,341</td><td>£53,546</td><td>£53,788</td><td>£266,817</td></tr><tr><td>Profit Before Tax</td><td>£9,087</td><td>£9,879</td><td>£11,254</td><td>£12,663</td><td>£14,408</td><td>£57,290</td></tr><tr><td>Profit After Tax      </td><td>£7,360</td><td>£8,002</td><td>£9,115</td><td>£10,257</td><td>£11,671</td><td>£46,405</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,580</td><td>£40,306</td><td>£53,635</td><td>£116,544</td></tr><tr><td>Net Return</td><td>£7,371</td><td>£8,013</td><td>£31,696</td><td>£50,563</td><td>£65,306</td><td>£162,949</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>