<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>£70,764</td><td>£71,825</td><td>£73,621</td><td>£75,462</td><td>£77,725</td><td>£369,398</td></tr><tr><td>Total Expenses</td><td>£54,703</td><td>£54,855</td><td>£55,077</td><td>£55,305</td><td>£55,574</td><td>£275,514</td></tr><tr><td>Profit Before Tax</td><td>£16,061</td><td>£16,971</td><td>£18,544</td><td>£20,156</td><td>£22,151</td><td>£93,883</td></tr><tr><td>Profit After Tax      </td><td>£13,010</td><td>£13,746</td><td>£15,020</td><td>£16,327</td><td>£17,942</td><td>£76,046</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£13,021</td><td>£13,758</td><td>£38,021</td><td>£57,382</td><td>£72,576</td><td>£194,758</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>