<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>£80,400</td><td>£81,606</td><td>£83,646</td><td>£85,737</td><td>£88,309</td><td>£419,699</td></tr><tr><td>Total Expenses</td><td>£56,150</td><td>£56,282</td><td>£56,497</td><td>£56,717</td><td>£56,985</td><td>£282,631</td></tr><tr><td>Profit Before Tax</td><td>£24,250</td><td>£25,324</td><td>£27,149</td><td>£29,020</td><td>£31,325</td><td>£137,068</td></tr><tr><td>Profit After Tax      </td><td>£19,643</td><td>£20,512</td><td>£21,991</td><td>£23,506</td><td>£25,373</td><td>£111,025</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£19,655</td><td>£20,524</td><td>£45,991</td><td>£66,347</td><td>£82,382</td><td>£234,899</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>