<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>£83,940</td><td>£85,199</td><td>£87,329</td><td>£89,512</td><td>£92,198</td><td>£438,178</td></tr><tr><td>Total Expenses</td><td>£68,866</td><td>£69,196</td><td>£69,600</td><td>£70,013</td><td>£70,472</td><td>£348,147</td></tr><tr><td>Profit Before Tax</td><td>£15,075</td><td>£16,003</td><td>£17,729</td><td>£19,499</td><td>£21,726</td><td>£90,032</td></tr><tr><td>Profit After Tax      </td><td>£12,210</td><td>£12,963</td><td>£14,361</td><td>£15,794</td><td>£17,598</td><td>£72,926</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£12,223</td><td>£12,976</td><td>£40,361</td><td>£62,205</td><td>£79,358</td><td>£207,123</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>