<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>£73,572</td><td>£74,676</td><td>£76,542</td><td>£78,456</td><td>£80,810</td><td>£384,056</td></tr><tr><td>Total Expenses</td><td>£54,983</td><td>£55,140</td><td>£55,369</td><td>£55,605</td><td>£55,883</td><td>£276,980</td></tr><tr><td>Profit Before Tax</td><td>£18,589</td><td>£19,536</td><td>£21,173</td><td>£22,851</td><td>£24,927</td><td>£107,076</td></tr><tr><td>Profit After Tax      </td><td>£15,057</td><td>£15,824</td><td>£17,150</td><td>£18,510</td><td>£20,191</td><td>£86,731</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£15,068</td><td>£15,835</td><td>£40,151</td><td>£59,565</td><td>£74,824</td><td>£205,444</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>