<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>£79,332</td><td>£80,522</td><td>£82,535</td><td>£84,598</td><td>£87,136</td><td>£414,124</td></tr><tr><td>Total Expenses</td><td>£59,130</td><td>£59,295</td><td>£59,539</td><td>£59,790</td><td>£60,086</td><td>£297,841</td></tr><tr><td>Profit Before Tax</td><td>£20,202</td><td>£21,227</td><td>£22,996</td><td>£24,809</td><td>£27,050</td><td>£116,283</td></tr><tr><td>Profit After Tax      </td><td>£16,363</td><td>£17,194</td><td>£18,626</td><td>£20,095</td><td>£21,911</td><td>£94,189</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,800</td><td>£44,269</td><td>£58,909</td><td>£128,003</td></tr><tr><td>Net Return</td><td>£16,376</td><td>£17,206</td><td>£43,427</td><td>£64,364</td><td>£80,820</td><td>£222,193</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>