<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>£90,204</td><td>£91,557</td><td>£93,846</td><td>£96,192</td><td>£99,078</td><td>£470,877</td></tr><tr><td>Total Expenses</td><td>£66,962</td><td>£67,143</td><td>£67,415</td><td>£67,694</td><td>£68,025</td><td>£337,240</td></tr><tr><td>Profit Before Tax</td><td>£23,242</td><td>£24,414</td><td>£26,431</td><td>£28,498</td><td>£31,053</td><td>£133,637</td></tr><tr><td>Profit After Tax      </td><td>£18,826</td><td>£19,775</td><td>£21,409</td><td>£23,084</td><td>£25,153</td><td>£108,246</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,201</td><td>£50,338</td><td>£66,986</td><td>£145,552</td></tr><tr><td>Net Return</td><td>£18,840</td><td>£19,789</td><td>£49,609</td><td>£73,422</td><td>£92,138</td><td>£253,799</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>