<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>£87,324</td><td>£88,634</td><td>£90,850</td><td>£93,121</td><td>£95,915</td><td>£455,843</td></tr><tr><td>Total Expenses</td><td>£64,889</td><td>£65,066</td><td>£65,330</td><td>£65,601</td><td>£65,923</td><td>£326,809</td></tr><tr><td>Profit Before Tax</td><td>£22,435</td><td>£23,568</td><td>£25,519</td><td>£27,520</td><td>£29,991</td><td>£129,034</td></tr><tr><td>Profit After Tax      </td><td>£18,173</td><td>£19,090</td><td>£20,671</td><td>£22,291</td><td>£24,293</td><td>£104,517</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,301</td><td>£48,731</td><td>£64,848</td><td>£140,907</td></tr><tr><td>Net Return</td><td>£18,186</td><td>£19,104</td><td>£47,971</td><td>£71,022</td><td>£89,141</td><td>£245,424</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>