<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>£93,864</td><td>£95,272</td><td>£97,654</td><td>£100,095</td><td>£103,098</td><td>£489,983</td></tr><tr><td>Total Expenses</td><td>£77,992</td><td>£78,361</td><td>£78,811</td><td>£79,272</td><td>£79,783</td><td>£394,220</td></tr><tr><td>Profit Before Tax</td><td>£15,872</td><td>£16,911</td><td>£18,843</td><td>£20,823</td><td>£23,315</td><td>£95,763</td></tr><tr><td>Profit After Tax      </td><td>£12,856</td><td>£13,698</td><td>£15,262</td><td>£16,867</td><td>£18,885</td><td>£77,568</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,601</td><td>£52,837</td><td>£70,311</td><td>£152,778</td></tr><tr><td>Net Return</td><td>£12,871</td><td>£13,713</td><td>£44,863</td><td>£69,704</td><td>£89,196</td><td>£230,346</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>