<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>£60,216</td><td>£61,119</td><td>£62,647</td><td>£64,213</td><td>£66,140</td><td>£314,336</td></tr><tr><td>Total Expenses</td><td>£51,466</td><td>£51,602</td><td>£51,798</td><td>£51,998</td><td>£52,234</td><td>£259,097</td></tr><tr><td>Profit Before Tax</td><td>£8,750</td><td>£9,517</td><td>£10,849</td><td>£12,215</td><td>£13,906</td><td>£55,238</td></tr><tr><td>Profit After Tax      </td><td>£7,088</td><td>£7,709</td><td>£8,788</td><td>£9,894</td><td>£11,264</td><td>£44,743</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,900</td><td>£39,092</td><td>£52,021</td><td>£113,035</td></tr><tr><td>Net Return</td><td>£7,099</td><td>£7,720</td><td>£30,688</td><td>£48,987</td><td>£63,285</td><td>£157,778</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>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>