<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>£81,600</td><td>£82,824</td><td>£84,895</td><td>£87,017</td><td>£89,627</td><td>£425,963</td></tr><tr><td>Total Expenses</td><td>£60,746</td><td>£60,914</td><td>£61,164</td><td>£61,420</td><td>£61,724</td><td>£305,968</td></tr><tr><td>Profit Before Tax</td><td>£20,854</td><td>£21,910</td><td>£23,731</td><td>£25,597</td><td>£27,904</td><td>£119,995</td></tr><tr><td>Profit After Tax      </td><td>£16,892</td><td>£17,747</td><td>£19,222</td><td>£20,733</td><td>£22,602</td><td>£97,196</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,501</td><td>£45,518</td><td>£60,572</td><td>£131,616</td></tr><tr><td>Net Return</td><td>£16,905</td><td>£17,760</td><td>£44,722</td><td>£66,252</td><td>£83,174</td><td>£228,813</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>