<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>£79,284</td><td>£80,473</td><td>£82,485</td><td>£84,547</td><td>£87,084</td><td>£413,873</td></tr><tr><td>Total Expenses</td><td>£67,022</td><td>£67,360</td><td>£67,765</td><td>£68,179</td><td>£68,636</td><td>£338,962</td></tr><tr><td>Profit Before Tax</td><td>£12,262</td><td>£13,114</td><td>£14,720</td><td>£16,368</td><td>£18,448</td><td>£74,911</td></tr><tr><td>Profit After Tax      </td><td>£9,932</td><td>£10,622</td><td>£11,923</td><td>£13,258</td><td>£14,943</td><td>£60,678</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£9,945</td><td>£10,635</td><td>£36,924</td><td>£57,884</td><td>£74,327</td><td>£189,714</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>