<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>£73,804</td><td>£74,153</td><td>£74,580</td><td>£75,016</td><td>£75,501</td><td>£373,054</td></tr><tr><td>Profit Before Tax</td><td>£14,996</td><td>£15,979</td><td>£17,806</td><td>£19,679</td><td>£22,035</td><td>£90,494</td></tr><tr><td>Profit After Tax      </td><td>£12,147</td><td>£12,943</td><td>£14,423</td><td>£15,940</td><td>£17,849</td><td>£73,300</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>£12,161</td><td>£12,957</td><td>£42,423</td><td>£65,921</td><td>£84,359</td><td>£217,820</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>