<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>£49,992</td><td>£50,742</td><td>£52,010</td><td>£53,311</td><td>£54,910</td><td>£260,965</td></tr><tr><td>Total Expenses</td><td>£41,715</td><td>£41,836</td><td>£42,006</td><td>£42,180</td><td>£42,382</td><td>£210,118</td></tr><tr><td>Profit Before Tax</td><td>£8,277</td><td>£8,906</td><td>£10,005</td><td>£11,131</td><td>£12,528</td><td>£50,847</td></tr><tr><td>Profit After Tax      </td><td>£6,705</td><td>£7,214</td><td>£8,104</td><td>£9,016</td><td>£10,148</td><td>£41,186</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£6,713</td><td>£7,223</td><td>£25,604</td><td>£40,254</td><td>£51,717</td><td>£131,511</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>