<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>£92,124</td><td>£93,506</td><td>£95,844</td><td>£98,240</td><td>£101,187</td><td>£480,900</td></tr><tr><td>Total Expenses</td><td>£68,344</td><td>£68,529</td><td>£68,805</td><td>£69,089</td><td>£69,426</td><td>£344,193</td></tr><tr><td>Profit Before Tax</td><td>£23,780</td><td>£24,977</td><td>£27,038</td><td>£29,151</td><td>£31,761</td><td>£136,706</td></tr><tr><td>Profit After Tax      </td><td>£19,261</td><td>£20,232</td><td>£21,901</td><td>£23,612</td><td>£25,726</td><td>£110,732</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,801</td><td>£51,409</td><td>£68,411</td><td>£148,649</td></tr><tr><td>Net Return</td><td>£19,276</td><td>£20,246</td><td>£50,702</td><td>£75,021</td><td>£94,137</td><td>£259,381</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>14%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>