<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>£68,136</td><td>£69,158</td><td>£70,887</td><td>£72,659</td><td>£74,839</td><td>£355,679</td></tr><tr><td>Total Expenses</td><td>£51,067</td><td>£51,216</td><td>£51,432</td><td>£51,653</td><td>£51,913</td><td>£257,281</td></tr><tr><td>Profit Before Tax</td><td>£17,069</td><td>£17,942</td><td>£19,455</td><td>£21,007</td><td>£22,926</td><td>£98,399</td></tr><tr><td>Profit After Tax      </td><td>£13,826</td><td>£14,533</td><td>£15,759</td><td>£17,015</td><td>£18,570</td><td>£79,703</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,300</td><td>£38,021</td><td>£50,595</td><td>£109,938</td></tr><tr><td>Net Return</td><td>£13,836</td><td>£14,544</td><td>£37,059</td><td>£55,037</td><td>£69,165</td><td>£189,641</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>