<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>£53,616</td><td>£54,420</td><td>£55,781</td><td>£57,175</td><td>£58,891</td><td>£279,883</td></tr><tr><td>Total Expenses</td><td>£46,045</td><td>£46,171</td><td>£46,350</td><td>£46,533</td><td>£46,748</td><td>£231,847</td></tr><tr><td>Profit Before Tax</td><td>£7,571</td><td>£8,249</td><td>£9,431</td><td>£10,642</td><td>£12,143</td><td>£48,036</td></tr><tr><td>Profit After Tax      </td><td>£6,133</td><td>£6,682</td><td>£7,639</td><td>£8,620</td><td>£9,836</td><td>£38,909</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£6,142</td><td>£6,692</td><td>£27,139</td><td>£43,428</td><td>£56,155</td><td>£139,557</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>