<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>£73,500</td><td>£74,602</td><td>£76,468</td><td>£78,379</td><td>£80,731</td><td>£383,680</td></tr><tr><td>Total Expenses</td><td>£66,172</td><td>£66,294</td><td>£66,491</td><td>£66,693</td><td>£66,939</td><td>£332,590</td></tr><tr><td>Profit Before Tax</td><td>£7,328</td><td>£8,308</td><td>£9,976</td><td>£11,686</td><td>£13,791</td><td>£51,090</td></tr><tr><td>Profit After Tax      </td><td>£5,935</td><td>£6,730</td><td>£8,081</td><td>£9,466</td><td>£11,171</td><td>£41,383</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,401</td><td>£52,480</td><td>£69,836</td><td>£151,746</td></tr><tr><td>Net Return</td><td>£5,950</td><td>£6,745</td><td>£37,481</td><td>£61,946</td><td>£81,007</td><td>£193,129</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>