<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>£95,076</td><td>£96,502</td><td>£98,915</td><td>£101,388</td><td>£104,429</td><td>£496,310</td></tr><tr><td>Total Expenses</td><td>£78,987</td><td>£79,360</td><td>£79,816</td><td>£80,283</td><td>£80,801</td><td>£399,248</td></tr><tr><td>Profit Before Tax</td><td>£16,089</td><td>£17,142</td><td>£19,098</td><td>£21,104</td><td>£23,628</td><td>£97,061</td></tr><tr><td>Profit After Tax      </td><td>£13,032</td><td>£13,885</td><td>£15,470</td><td>£17,095</td><td>£19,139</td><td>£78,620</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,981</td><td>£53,515</td><td>£71,214</td><td>£154,740</td></tr><tr><td>Net Return</td><td>£13,047</td><td>£13,900</td><td>£45,450</td><td>£70,610</td><td>£90,353</td><td>£233,359</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>