<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>£48,840</td><td>£49,573</td><td>£50,812</td><td>£52,082</td><td>£53,645</td><td>£254,951</td></tr><tr><td>Total Expenses</td><td>£42,115</td><td>£42,235</td><td>£42,402</td><td>£42,572</td><td>£42,771</td><td>£212,095</td></tr><tr><td>Profit Before Tax</td><td>£6,725</td><td>£7,338</td><td>£8,410</td><td>£9,510</td><td>£10,873</td><td>£42,856</td></tr><tr><td>Profit After Tax      </td><td>£5,447</td><td>£5,944</td><td>£6,812</td><td>£7,703</td><td>£8,807</td><td>£34,713</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,760</td><td>£31,702</td><td>£42,187</td><td>£91,667</td></tr><tr><td>Net Return</td><td>£5,456</td><td>£5,953</td><td>£24,573</td><td>£39,405</td><td>£50,994</td><td>£126,380</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>