<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>£76,440</td><td>£77,587</td><td>£79,526</td><td>£81,514</td><td>£83,960</td><td>£399,027</td></tr><tr><td>Total Expenses</td><td>£64,792</td><td>£64,953</td><td>£65,190</td><td>£65,433</td><td>£65,720</td><td>£326,087</td></tr><tr><td>Profit Before Tax</td><td>£11,648</td><td>£12,634</td><td>£14,336</td><td>£16,082</td><td>£18,240</td><td>£72,940</td></tr><tr><td>Profit After Tax      </td><td>£9,435</td><td>£10,233</td><td>£11,613</td><td>£13,026</td><td>£14,775</td><td>£59,081</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,801</td><td>£49,624</td><td>£66,035</td><td>£143,488</td></tr><tr><td>Net Return</td><td>£9,449</td><td>£10,247</td><td>£39,413</td><td>£62,650</td><td>£80,810</td><td>£202,569</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>