<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>£88,800</td><td>£90,132</td><td>£92,385</td><td>£94,695</td><td>£97,536</td><td>£463,548</td></tr><tr><td>Total Expenses</td><td>£70,925</td><td>£71,208</td><td>£71,573</td><td>£71,946</td><td>£72,369</td><td>£358,020</td></tr><tr><td>Profit Before Tax</td><td>£17,875</td><td>£18,924</td><td>£20,813</td><td>£22,749</td><td>£25,167</td><td>£105,528</td></tr><tr><td>Profit After Tax      </td><td>£14,479</td><td>£15,329</td><td>£16,858</td><td>£18,426</td><td>£20,385</td><td>£85,477</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>£14,493</td><td>£15,343</td><td>£44,859</td><td>£68,407</td><td>£86,896</td><td>£229,997</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>