<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>£87,384</td><td>£88,695</td><td>£90,912</td><td>£93,185</td><td>£95,980</td><td>£456,156</td></tr><tr><td>Total Expenses</td><td>£67,077</td><td>£67,254</td><td>£67,519</td><td>£67,790</td><td>£68,112</td><td>£337,751</td></tr><tr><td>Profit Before Tax</td><td>£20,307</td><td>£21,441</td><td>£23,393</td><td>£25,395</td><td>£27,868</td><td>£118,405</td></tr><tr><td>Profit After Tax      </td><td>£16,449</td><td>£17,367</td><td>£18,949</td><td>£20,570</td><td>£22,573</td><td>£95,908</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,401</td><td>£50,695</td><td>£67,461</td><td>£146,585</td></tr><tr><td>Net Return</td><td>£16,463</td><td>£17,381</td><td>£47,349</td><td>£71,265</td><td>£90,034</td><td>£242,493</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>