<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>£92,508</td><td>£93,896</td><td>£96,243</td><td>£98,649</td><td>£101,609</td><td>£482,904</td></tr><tr><td>Total Expenses</td><td>£76,280</td><td>£76,637</td><td>£77,076</td><td>£77,525</td><td>£78,023</td><td>£385,540</td></tr><tr><td>Profit Before Tax</td><td>£16,228</td><td>£17,259</td><td>£19,167</td><td>£21,124</td><td>£23,585</td><td>£97,364</td></tr><tr><td>Profit After Tax      </td><td>£13,145</td><td>£13,980</td><td>£15,526</td><td>£17,111</td><td>£19,104</td><td>£78,865</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£13,160</td><td>£13,994</td><td>£44,526</td><td>£68,877</td><td>£87,990</td><td>£228,547</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>