<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>£67,596</td><td>£68,610</td><td>£70,325</td><td>£72,083</td><td>£74,246</td><td>£352,860</td></tr><tr><td>Total Expenses</td><td>£58,837</td><td>£58,950</td><td>£59,132</td><td>£59,319</td><td>£59,546</td><td>£295,784</td></tr><tr><td>Profit Before Tax</td><td>£8,759</td><td>£9,660</td><td>£11,193</td><td>£12,764</td><td>£14,700</td><td>£57,076</td></tr><tr><td>Profit After Tax      </td><td>£7,095</td><td>£7,825</td><td>£9,066</td><td>£10,339</td><td>£11,907</td><td>£46,231</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£7,108</td><td>£7,838</td><td>£35,067</td><td>£56,750</td><td>£73,667</td><td>£180,429</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>