<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>£73,536</td><td>£74,639</td><td>£76,505</td><td>£78,418</td><td>£80,770</td><td>£383,868</td></tr><tr><td>Total Expenses</td><td>£56,765</td><td>£56,922</td><td>£57,151</td><td>£57,386</td><td>£57,664</td><td>£285,888</td></tr><tr><td>Profit Before Tax</td><td>£16,771</td><td>£17,718</td><td>£19,354</td><td>£21,031</td><td>£23,106</td><td>£97,980</td></tr><tr><td>Profit After Tax      </td><td>£13,584</td><td>£14,351</td><td>£15,677</td><td>£17,035</td><td>£18,716</td><td>£79,364</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,900</td><td>£42,662</td><td>£56,771</td><td>£123,358</td></tr><tr><td>Net Return</td><td>£13,596</td><td>£14,363</td><td>£39,577</td><td>£59,698</td><td>£75,487</td><td>£202,722</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>