<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>£79,800</td><td>£80,997</td><td>£83,022</td><td>£85,097</td><td>£87,650</td><td>£416,567</td></tr><tr><td>Total Expenses</td><td>£59,574</td><td>£59,739</td><td>£59,985</td><td>£60,236</td><td>£60,534</td><td>£300,069</td></tr><tr><td>Profit Before Tax</td><td>£20,226</td><td>£21,258</td><td>£23,037</td><td>£24,861</td><td>£27,116</td><td>£116,498</td></tr><tr><td>Profit After Tax      </td><td>£16,383</td><td>£17,219</td><td>£18,660</td><td>£20,138</td><td>£21,964</td><td>£94,363</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£16,396</td><td>£17,231</td><td>£43,660</td><td>£64,763</td><td>£81,348</td><td>£223,399</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>