<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>£72,864</td><td>£73,957</td><td>£75,806</td><td>£77,701</td><td>£80,032</td><td>£380,360</td></tr><tr><td>Total Expenses</td><td>£61,856</td><td>£62,011</td><td>£62,239</td><td>£62,472</td><td>£62,748</td><td>£311,326</td></tr><tr><td>Profit Before Tax</td><td>£11,008</td><td>£11,946</td><td>£13,567</td><td>£15,229</td><td>£17,284</td><td>£69,034</td></tr><tr><td>Profit After Tax      </td><td>£8,917</td><td>£9,676</td><td>£10,989</td><td>£12,335</td><td>£14,000</td><td>£55,917</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,501</td><td>£47,303</td><td>£62,947</td><td>£136,778</td></tr><tr><td>Net Return</td><td>£8,930</td><td>£9,689</td><td>£37,490</td><td>£59,639</td><td>£76,947</td><td>£192,695</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>