<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>£89,316</td><td>£90,656</td><td>£92,922</td><td>£95,245</td><td>£98,103</td><td>£466,242</td></tr><tr><td>Total Expenses</td><td>£73,909</td><td>£74,260</td><td>£74,689</td><td>£75,128</td><td>£75,615</td><td>£373,600</td></tr><tr><td>Profit Before Tax</td><td>£15,407</td><td>£16,396</td><td>£18,233</td><td>£20,117</td><td>£22,488</td><td>£92,642</td></tr><tr><td>Profit After Tax      </td><td>£12,480</td><td>£13,281</td><td>£14,769</td><td>£16,295</td><td>£18,215</td><td>£75,040</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£12,494</td><td>£13,295</td><td>£42,770</td><td>£66,276</td><td>£84,725</td><td>£219,560</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>9%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>