<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>£71,820</td><td>£72,897</td><td>£74,720</td><td>£76,588</td><td>£78,885</td><td>£374,910</td></tr><tr><td>Total Expenses</td><td>£60,998</td><td>£61,151</td><td>£61,376</td><td>£61,607</td><td>£61,880</td><td>£307,012</td></tr><tr><td>Profit Before Tax</td><td>£10,822</td><td>£11,746</td><td>£13,343</td><td>£14,981</td><td>£17,006</td><td>£67,898</td></tr><tr><td>Profit After Tax      </td><td>£8,766</td><td>£9,514</td><td>£10,808</td><td>£12,134</td><td>£13,775</td><td>£54,997</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,121</td><td>£46,625</td><td>£62,045</td><td>£134,817</td></tr><tr><td>Net Return</td><td>£8,779</td><td>£9,527</td><td>£36,929</td><td>£58,759</td><td>£75,819</td><td>£189,814</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>