<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>£72,492</td><td>£73,579</td><td>£75,419</td><td>£77,304</td><td>£79,623</td><td>£378,418</td></tr><tr><td>Total Expenses</td><td>£65,278</td><td>£65,398</td><td>£65,593</td><td>£65,792</td><td>£66,035</td><td>£328,096</td></tr><tr><td>Profit Before Tax</td><td>£7,214</td><td>£8,181</td><td>£9,826</td><td>£11,512</td><td>£13,588</td><td>£50,322</td></tr><tr><td>Profit After Tax      </td><td>£5,843</td><td>£6,627</td><td>£7,959</td><td>£9,325</td><td>£11,007</td><td>£40,761</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£5,858</td><td>£6,641</td><td>£36,960</td><td>£61,091</td><td>£79,892</td><td>£190,442</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>15%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>