<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>£84,924</td><td>£86,198</td><td>£88,353</td><td>£90,562</td><td>£93,278</td><td>£443,315</td></tr><tr><td>Total Expenses</td><td>£65,244</td><td>£65,417</td><td>£65,676</td><td>£65,940</td><td>£66,255</td><td>£328,532</td></tr><tr><td>Profit Before Tax</td><td>£19,680</td><td>£20,781</td><td>£22,677</td><td>£24,621</td><td>£27,024</td><td>£114,783</td></tr><tr><td>Profit After Tax      </td><td>£15,941</td><td>£16,832</td><td>£18,368</td><td>£19,943</td><td>£21,889</td><td>£92,974</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,601</td><td>£49,267</td><td>£65,560</td><td>£142,455</td></tr><tr><td>Net Return</td><td>£15,955</td><td>£16,846</td><td>£45,969</td><td>£69,210</td><td>£87,449</td><td>£235,429</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>