<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>£80,868</td><td>£82,081</td><td>£84,133</td><td>£86,236</td><td>£88,823</td><td>£422,142</td></tr><tr><td>Total Expenses</td><td>£67,259</td><td>£67,578</td><td>£67,968</td><td>£68,367</td><td>£68,808</td><td>£339,981</td></tr><tr><td>Profit Before Tax</td><td>£13,609</td><td>£14,503</td><td>£16,165</td><td>£17,870</td><td>£20,015</td><td>£82,161</td></tr><tr><td>Profit After Tax      </td><td>£11,023</td><td>£11,747</td><td>£13,094</td><td>£14,475</td><td>£16,212</td><td>£66,551</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,501</td><td>£45,518</td><td>£60,572</td><td>£131,616</td></tr><tr><td>Net Return</td><td>£11,036</td><td>£11,760</td><td>£38,594</td><td>£59,993</td><td>£76,784</td><td>£198,167</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>