<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>£80,004</td><td>£81,204</td><td>£83,234</td><td>£85,315</td><td>£87,874</td><td>£417,632</td></tr><tr><td>Total Expenses</td><td>£59,594</td><td>£59,760</td><td>£60,006</td><td>£60,258</td><td>£60,557</td><td>£300,175</td></tr><tr><td>Profit Before Tax</td><td>£20,410</td><td>£21,444</td><td>£23,228</td><td>£25,057</td><td>£27,318</td><td>£117,457</td></tr><tr><td>Profit After Tax      </td><td>£16,532</td><td>£17,370</td><td>£18,815</td><td>£20,296</td><td>£22,127</td><td>£95,140</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£16,544</td><td>£17,382</td><td>£43,815</td><td>£64,922</td><td>£81,512</td><td>£224,175</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>