<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>£70,392</td><td>£71,448</td><td>£73,234</td><td>£75,065</td><td>£77,317</td><td>£367,456</td></tr><tr><td>Total Expenses</td><td>£59,823</td><td>£59,975</td><td>£60,196</td><td>£60,423</td><td>£60,691</td><td>£301,109</td></tr><tr><td>Profit Before Tax</td><td>£10,569</td><td>£11,473</td><td>£13,038</td><td>£14,642</td><td>£16,626</td><td>£66,347</td></tr><tr><td>Profit After Tax      </td><td>£8,561</td><td>£9,293</td><td>£10,561</td><td>£11,860</td><td>£13,467</td><td>£53,741</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,601</td><td>£45,697</td><td>£60,810</td><td>£132,133</td></tr><tr><td>Net Return</td><td>£8,574</td><td>£9,306</td><td>£36,161</td><td>£57,557</td><td>£74,276</td><td>£185,874</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>