<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>£51,996</td><td>£52,776</td><td>£54,095</td><td>£55,448</td><td>£57,111</td><td>£271,426</td></tr><tr><td>Total Expenses</td><td>£45,375</td><td>£45,464</td><td>£45,607</td><td>£45,753</td><td>£45,930</td><td>£228,128</td></tr><tr><td>Profit Before Tax</td><td>£6,621</td><td>£7,312</td><td>£8,489</td><td>£9,695</td><td>£11,181</td><td>£43,298</td></tr><tr><td>Profit After Tax      </td><td>£5,363</td><td>£5,923</td><td>£6,876</td><td>£7,853</td><td>£9,057</td><td>£35,071</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£5,373</td><td>£5,933</td><td>£26,876</td><td>£43,553</td><td>£56,564</td><td>£138,300</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>