<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>£77,700</td><td>£78,865</td><td>£80,837</td><td>£82,858</td><td>£85,344</td><td>£405,605</td></tr><tr><td>Total Expenses</td><td>£64,641</td><td>£64,948</td><td>£65,322</td><td>£65,706</td><td>£66,131</td><td>£326,748</td></tr><tr><td>Profit Before Tax</td><td>£13,059</td><td>£13,918</td><td>£15,515</td><td>£17,152</td><td>£19,213</td><td>£78,857</td></tr><tr><td>Profit After Tax      </td><td>£10,578</td><td>£11,273</td><td>£12,567</td><td>£13,893</td><td>£15,563</td><td>£63,874</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,500</td><td>£43,733</td><td>£58,197</td><td>£126,455</td></tr><tr><td>Net Return</td><td>£10,590</td><td>£11,286</td><td>£37,067</td><td>£57,627</td><td>£73,759</td><td>£190,329</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>