<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>£83,100</td><td>£84,346</td><td>£86,455</td><td>£88,617</td><td>£91,275</td><td>£433,793</td></tr><tr><td>Total Expenses</td><td>£61,848</td><td>£62,018</td><td>£62,272</td><td>£62,532</td><td>£62,841</td><td>£311,512</td></tr><tr><td>Profit Before Tax</td><td>£21,252</td><td>£22,328</td><td>£24,183</td><td>£26,084</td><td>£28,434</td><td>£122,282</td></tr><tr><td>Profit After Tax      </td><td>£17,214</td><td>£18,086</td><td>£19,588</td><td>£21,128</td><td>£23,032</td><td>£99,048</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,981</td><td>£46,375</td><td>£61,712</td><td>£134,094</td></tr><tr><td>Net Return</td><td>£17,227</td><td>£18,099</td><td>£45,569</td><td>£67,503</td><td>£84,744</td><td>£233,142</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>