<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>£50,760</td><td>£51,521</td><td>£52,809</td><td>£54,130</td><td>£55,754</td><td>£264,974</td></tr><tr><td>Total Expenses</td><td>£43,696</td><td>£43,818</td><td>£43,990</td><td>£44,166</td><td>£44,371</td><td>£220,041</td></tr><tr><td>Profit Before Tax</td><td>£7,064</td><td>£7,703</td><td>£8,820</td><td>£9,964</td><td>£11,383</td><td>£44,933</td></tr><tr><td>Profit After Tax      </td><td>£5,722</td><td>£6,240</td><td>£7,144</td><td>£8,071</td><td>£9,220</td><td>£36,396</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,460</td><td>£32,952</td><td>£43,849</td><td>£95,280</td></tr><tr><td>Net Return</td><td>£5,731</td><td>£6,249</td><td>£25,604</td><td>£41,022</td><td>£53,069</td><td>£131,676</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>