<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>£59,556</td><td>£59,843</td><td>£60,194</td><td>£60,553</td><td>£60,950</td><td>£301,096</td></tr><tr><td>Profit Before Tax</td><td>£12,948</td><td>£13,748</td><td>£15,237</td><td>£16,765</td><td>£18,687</td><td>£77,385</td></tr><tr><td>Profit After Tax      </td><td>£10,488</td><td>£11,136</td><td>£12,342</td><td>£13,579</td><td>£15,136</td><td>£62,681</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>£10,499</td><td>£11,147</td><td>£34,803</td><td>£53,671</td><td>£68,487</td><td>£178,607</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>