<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>£86,184</td><td>£87,477</td><td>£89,664</td><td>£91,905</td><td>£94,662</td><td>£449,892</td></tr><tr><td>Total Expenses</td><td>£64,180</td><td>£64,355</td><td>£64,617</td><td>£64,885</td><td>£65,203</td><td>£323,239</td></tr><tr><td>Profit Before Tax</td><td>£22,004</td><td>£23,122</td><td>£25,047</td><td>£27,021</td><td>£29,459</td><td>£126,653</td></tr><tr><td>Profit After Tax      </td><td>£17,824</td><td>£18,729</td><td>£20,288</td><td>£21,887</td><td>£23,862</td><td>£102,589</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,001</td><td>£48,196</td><td>£64,135</td><td>£139,359</td></tr><tr><td>Net Return</td><td>£17,837</td><td>£18,742</td><td>£47,289</td><td>£70,083</td><td>£87,997</td><td>£241,948</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>