<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>£76,800</td><td>£77,952</td><td>£79,901</td><td>£81,898</td><td>£84,355</td><td>£400,906</td></tr><tr><td>Total Expenses</td><td>£57,290</td><td>£57,451</td><td>£57,689</td><td>£57,933</td><td>£58,221</td><td>£288,584</td></tr><tr><td>Profit Before Tax</td><td>£19,510</td><td>£20,501</td><td>£22,212</td><td>£23,966</td><td>£26,134</td><td>£112,322</td></tr><tr><td>Profit After Tax      </td><td>£15,803</td><td>£16,606</td><td>£17,992</td><td>£19,412</td><td>£21,169</td><td>£90,981</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£15,815</td><td>£16,618</td><td>£41,992</td><td>£62,253</td><td>£78,178</td><td>£214,855</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>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>