<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>£85,368</td><td>£86,649</td><td>£88,815</td><td>£91,035</td><td>£93,766</td><td>£445,633</td></tr><tr><td>Total Expenses</td><td>£70,976</td><td>£71,312</td><td>£71,723</td><td>£72,143</td><td>£72,609</td><td>£358,764</td></tr><tr><td>Profit Before Tax</td><td>£14,392</td><td>£15,336</td><td>£17,092</td><td>£18,892</td><td>£21,157</td><td>£86,869</td></tr><tr><td>Profit After Tax      </td><td>£11,657</td><td>£12,422</td><td>£13,844</td><td>£15,302</td><td>£17,137</td><td>£70,363</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,921</td><td>£48,053</td><td>£63,945</td><td>£138,946</td></tr><tr><td>Net Return</td><td>£11,671</td><td>£12,436</td><td>£40,765</td><td>£63,356</td><td>£81,082</td><td>£209,309</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>8%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>