<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>£93,720</td><td>£95,126</td><td>£97,504</td><td>£99,942</td><td>£102,940</td><td>£489,231</td></tr><tr><td>Total Expenses</td><td>£69,496</td><td>£69,682</td><td>£69,963</td><td>£70,251</td><td>£70,593</td><td>£349,986</td></tr><tr><td>Profit Before Tax</td><td>£24,224</td><td>£25,443</td><td>£27,541</td><td>£29,691</td><td>£32,346</td><td>£139,245</td></tr><tr><td>Profit After Tax      </td><td>£19,622</td><td>£20,609</td><td>£22,308</td><td>£24,049</td><td>£26,201</td><td>£112,789</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,301</td><td>£52,302</td><td>£69,598</td><td>£151,230</td></tr><tr><td>Net Return</td><td>£19,636</td><td>£20,624</td><td>£51,609</td><td>£76,351</td><td>£95,799</td><td>£264,019</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>