<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>£92,304</td><td>£93,689</td><td>£96,031</td><td>£98,432</td><td>£101,384</td><td>£481,839</td></tr><tr><td>Total Expenses</td><td>£70,743</td><td>£70,927</td><td>£71,205</td><td>£71,488</td><td>£71,826</td><td>£356,190</td></tr><tr><td>Profit Before Tax</td><td>£21,561</td><td>£22,761</td><td>£24,826</td><td>£26,943</td><td>£29,558</td><td>£125,650</td></tr><tr><td>Profit After Tax      </td><td>£17,464</td><td>£18,437</td><td>£20,109</td><td>£21,824</td><td>£23,942</td><td>£101,776</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£17,479</td><td>£18,452</td><td>£50,110</td><td>£75,375</td><td>£95,203</td><td>£256,619</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>47%</td></tr></tbody></table></div></div></template></turbo-stream>