<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>£76,104</td><td>£77,246</td><td>£79,177</td><td>£81,156</td><td>£83,591</td><td>£397,273</td></tr><tr><td>Total Expenses</td><td>£63,331</td><td>£63,632</td><td>£63,999</td><td>£64,375</td><td>£64,792</td><td>£320,130</td></tr><tr><td>Profit Before Tax</td><td>£12,773</td><td>£13,613</td><td>£15,177</td><td>£16,781</td><td>£18,799</td><td>£77,143</td></tr><tr><td>Profit After Tax      </td><td>£10,346</td><td>£11,027</td><td>£12,294</td><td>£13,592</td><td>£15,227</td><td>£62,486</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>£10,358</td><td>£11,039</td><td>£36,294</td><td>£56,433</td><td>£72,236</td><td>£186,360</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>