<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>£94,824</td><td>£96,246</td><td>£98,653</td><td>£101,119</td><td>£104,152</td><td>£494,994</td></tr><tr><td>Total Expenses</td><td>£78,779</td><td>£79,150</td><td>£79,605</td><td>£80,071</td><td>£80,587</td><td>£398,193</td></tr><tr><td>Profit Before Tax</td><td>£16,045</td><td>£17,096</td><td>£19,047</td><td>£21,048</td><td>£23,565</td><td>£96,802</td></tr><tr><td>Profit After Tax      </td><td>£12,997</td><td>£13,848</td><td>£15,428</td><td>£17,049</td><td>£19,088</td><td>£78,409</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,901</td><td>£53,373</td><td>£71,024</td><td>£154,327</td></tr><tr><td>Net Return</td><td>£13,012</td><td>£13,863</td><td>£45,329</td><td>£70,421</td><td>£90,111</td><td>£232,736</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>