<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>£78,372</td><td>£79,548</td><td>£81,536</td><td>£83,575</td><td>£86,082</td><td>£409,112</td></tr><tr><td>Total Expenses</td><td>£58,439</td><td>£58,603</td><td>£58,844</td><td>£59,092</td><td>£59,386</td><td>£294,364</td></tr><tr><td>Profit Before Tax</td><td>£19,933</td><td>£20,945</td><td>£22,692</td><td>£24,483</td><td>£26,696</td><td>£114,749</td></tr><tr><td>Profit After Tax      </td><td>£16,146</td><td>£16,965</td><td>£18,380</td><td>£19,831</td><td>£21,624</td><td>£92,946</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,500</td><td>£43,733</td><td>£58,197</td><td>£126,455</td></tr><tr><td>Net Return</td><td>£16,158</td><td>£16,978</td><td>£42,881</td><td>£63,564</td><td>£79,821</td><td>£219,401</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>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>