<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>£89,556</td><td>£90,899</td><td>£93,172</td><td>£95,501</td><td>£98,366</td><td>£467,494</td></tr><tr><td>Total Expenses</td><td>£66,501</td><td>£66,681</td><td>£66,951</td><td>£67,228</td><td>£67,557</td><td>£334,918</td></tr><tr><td>Profit Before Tax</td><td>£23,055</td><td>£24,218</td><td>£26,221</td><td>£28,273</td><td>£30,809</td><td>£132,577</td></tr><tr><td>Profit After Tax      </td><td>£18,675</td><td>£19,617</td><td>£21,239</td><td>£22,901</td><td>£24,955</td><td>£107,387</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£18,689</td><td>£19,631</td><td>£49,239</td><td>£72,882</td><td>£91,466</td><td>£251,907</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>