<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>£84,540</td><td>£85,808</td><td>£87,953</td><td>£90,152</td><td>£92,857</td><td>£441,310</td></tr><tr><td>Total Expenses</td><td>£68,723</td><td>£69,027</td><td>£69,407</td><td>£69,796</td><td>£70,231</td><td>£347,185</td></tr><tr><td>Profit Before Tax</td><td>£15,817</td><td>£16,781</td><td>£18,546</td><td>£20,356</td><td>£22,626</td><td>£94,126</td></tr><tr><td>Profit After Tax      </td><td>£12,811</td><td>£13,592</td><td>£15,022</td><td>£16,488</td><td>£18,327</td><td>£76,242</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,501</td><td>£47,303</td><td>£62,947</td><td>£136,778</td></tr><tr><td>Net Return</td><td>£12,825</td><td>£13,606</td><td>£41,523</td><td>£63,792</td><td>£81,274</td><td>£213,020</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>