<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>£101,400</td><td>£102,921</td><td>£105,494</td><td>£108,131</td><td>£111,375</td><td>£529,322</td></tr><tr><td>Total Expenses</td><td>£76,126</td><td>£76,523</td><td>£77,009</td><td>£77,506</td><td>£78,058</td><td>£385,223</td></tr><tr><td>Profit Before Tax</td><td>£25,274</td><td>£26,398</td><td>£28,485</td><td>£30,625</td><td>£33,318</td><td>£144,099</td></tr><tr><td>Profit After Tax      </td><td>£20,472</td><td>£21,382</td><td>£23,073</td><td>£24,806</td><td>£26,987</td><td>£116,720</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,900</td><td>£49,802</td><td>£66,273</td><td>£144,003</td></tr><tr><td>Net Return</td><td>£20,486</td><td>£21,396</td><td>£50,973</td><td>£74,609</td><td>£93,260</td><td>£260,724</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>