<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>£56,400</td><td>£57,246</td><td>£58,677</td><td>£60,144</td><td>£61,948</td><td>£294,416</td></tr><tr><td>Total Expenses</td><td>£52,758</td><td>£52,854</td><td>£53,008</td><td>£53,166</td><td>£53,357</td><td>£265,143</td></tr><tr><td>Profit Before Tax</td><td>£3,642</td><td>£4,392</td><td>£5,669</td><td>£6,978</td><td>£8,592</td><td>£29,273</td></tr><tr><td>Profit After Tax      </td><td>£2,950</td><td>£3,557</td><td>£4,592</td><td>£5,652</td><td>£6,959</td><td>£23,711</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,500</td><td>£41,948</td><td>£55,821</td><td>£121,294</td></tr><tr><td>Net Return</td><td>£2,962</td><td>£3,569</td><td>£28,092</td><td>£47,601</td><td>£62,780</td><td>£145,004</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>15%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>