<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>£72,504</td><td>£73,592</td><td>£75,431</td><td>£77,317</td><td>£79,637</td><td>£378,481</td></tr><tr><td>Total Expenses</td><td>£53,805</td><td>£53,960</td><td>£54,187</td><td>£54,420</td><td>£54,694</td><td>£271,066</td></tr><tr><td>Profit Before Tax</td><td>£18,699</td><td>£19,631</td><td>£21,244</td><td>£22,898</td><td>£24,942</td><td>£107,414</td></tr><tr><td>Profit After Tax      </td><td>£15,146</td><td>£15,901</td><td>£17,208</td><td>£18,547</td><td>£20,203</td><td>£87,006</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,460</td><td>£40,092</td><td>£53,351</td><td>£115,926</td></tr><tr><td>Net Return</td><td>£15,157</td><td>£15,913</td><td>£39,668</td><td>£58,639</td><td>£73,554</td><td>£202,931</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>