<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>£80,004</td><td>£81,204</td><td>£83,234</td><td>£85,315</td><td>£87,874</td><td>£417,632</td></tr><tr><td>Total Expenses</td><td>£61,578</td><td>£61,744</td><td>£61,990</td><td>£62,242</td><td>£62,540</td><td>£310,094</td></tr><tr><td>Profit Before Tax</td><td>£18,426</td><td>£19,460</td><td>£21,244</td><td>£23,073</td><td>£25,334</td><td>£107,538</td></tr><tr><td>Profit After Tax      </td><td>£14,925</td><td>£15,763</td><td>£17,208</td><td>£18,689</td><td>£20,521</td><td>£87,106</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£14,938</td><td>£15,776</td><td>£43,208</td><td>£65,100</td><td>£82,280</td><td>£221,303</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>