<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>£77,376</td><td>£78,537</td><td>£80,500</td><td>£82,513</td><td>£84,988</td><td>£403,913</td></tr><tr><td>Total Expenses</td><td>£64,379</td><td>£64,685</td><td>£65,058</td><td>£65,440</td><td>£65,863</td><td>£325,425</td></tr><tr><td>Profit Before Tax</td><td>£12,997</td><td>£13,852</td><td>£15,442</td><td>£17,073</td><td>£19,125</td><td>£78,488</td></tr><tr><td>Profit After Tax      </td><td>£10,527</td><td>£11,220</td><td>£12,508</td><td>£13,829</td><td>£15,491</td><td>£63,576</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,400</td><td>£43,555</td><td>£57,959</td><td>£125,939</td></tr><tr><td>Net Return</td><td>£10,540</td><td>£11,232</td><td>£36,909</td><td>£57,384</td><td>£73,450</td><td>£189,514</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>