<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>£86,556</td><td>£87,854</td><td>£90,051</td><td>£92,302</td><td>£95,071</td><td>£451,834</td></tr><tr><td>Total Expenses</td><td>£56,282</td><td>£56,458</td><td>£56,720</td><td>£56,989</td><td>£57,309</td><td>£283,758</td></tr><tr><td>Profit Before Tax</td><td>£30,274</td><td>£31,397</td><td>£33,330</td><td>£35,313</td><td>£37,762</td><td>£168,076</td></tr><tr><td>Profit After Tax      </td><td>£24,522</td><td>£25,431</td><td>£26,998</td><td>£28,603</td><td>£30,587</td><td>£136,142</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£24,534</td><td>£25,443</td><td>£49,998</td><td>£69,659</td><td>£85,221</td><td>£254,854</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>