<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>£52,248</td><td>£53,032</td><td>£54,358</td><td>£55,716</td><td>£57,388</td><td>£272,742</td></tr><tr><td>Total Expenses</td><td>£44,916</td><td>£45,040</td><td>£45,216</td><td>£45,396</td><td>£45,606</td><td>£226,174</td></tr><tr><td>Profit Before Tax</td><td>£7,332</td><td>£7,991</td><td>£9,142</td><td>£10,321</td><td>£11,782</td><td>£46,568</td></tr><tr><td>Profit After Tax      </td><td>£5,939</td><td>£6,473</td><td>£7,405</td><td>£8,360</td><td>£9,544</td><td>£37,720</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£5,948</td><td>£6,482</td><td>£26,405</td><td>£42,275</td><td>£54,676</td><td>£135,787</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>