<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>£82,200</td><td>£83,433</td><td>£85,519</td><td>£87,657</td><td>£90,286</td><td>£429,095</td></tr><tr><td>Total Expenses</td><td>£61,202</td><td>£61,372</td><td>£61,623</td><td>£61,881</td><td>£62,187</td><td>£308,265</td></tr><tr><td>Profit Before Tax</td><td>£20,998</td><td>£22,061</td><td>£23,896</td><td>£25,776</td><td>£28,100</td><td>£120,830</td></tr><tr><td>Profit After Tax      </td><td>£17,008</td><td>£17,870</td><td>£19,355</td><td>£20,878</td><td>£22,761</td><td>£97,873</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,701</td><td>£45,875</td><td>£61,047</td><td>£132,649</td></tr><tr><td>Net Return</td><td>£17,021</td><td>£17,883</td><td>£45,056</td><td>£66,754</td><td>£83,808</td><td>£230,521</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>