<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>£87,204</td><td>£88,512</td><td>£90,725</td><td>£92,993</td><td>£95,783</td><td>£455,217</td></tr><tr><td>Total Expenses</td><td>£72,495</td><td>£72,837</td><td>£73,257</td><td>£73,686</td><td>£74,161</td><td>£366,436</td></tr><tr><td>Profit Before Tax</td><td>£14,709</td><td>£15,675</td><td>£17,468</td><td>£19,307</td><td>£21,621</td><td>£88,781</td></tr><tr><td>Profit After Tax      </td><td>£11,915</td><td>£12,696</td><td>£14,149</td><td>£15,639</td><td>£17,513</td><td>£71,912</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,501</td><td>£49,088</td><td>£65,323</td><td>£141,939</td></tr><tr><td>Net Return</td><td>£11,928</td><td>£12,710</td><td>£41,650</td><td>£64,727</td><td>£82,836</td><td>£213,852</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>43%</td></tr></tbody></table></div></div></template></turbo-stream>