<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>£79,116</td><td>£80,303</td><td>£82,310</td><td>£84,368</td><td>£86,899</td><td>£412,996</td></tr><tr><td>Total Expenses</td><td>£65,520</td><td>£65,832</td><td>£66,213</td><td>£66,603</td><td>£67,036</td><td>£331,204</td></tr><tr><td>Profit Before Tax</td><td>£13,596</td><td>£14,471</td><td>£16,097</td><td>£17,765</td><td>£19,863</td><td>£81,792</td></tr><tr><td>Profit After Tax      </td><td>£11,013</td><td>£11,722</td><td>£13,039</td><td>£14,389</td><td>£16,089</td><td>£66,252</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,800</td><td>£44,269</td><td>£58,909</td><td>£128,003</td></tr><tr><td>Net Return</td><td>£11,025</td><td>£11,734</td><td>£37,839</td><td>£58,658</td><td>£74,998</td><td>£194,255</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>