<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>£89,604</td><td>£90,948</td><td>£93,222</td><td>£95,552</td><td>£98,419</td><td>£467,745</td></tr><tr><td>Total Expenses</td><td>£66,505</td><td>£66,686</td><td>£66,956</td><td>£67,233</td><td>£67,562</td><td>£334,943</td></tr><tr><td>Profit Before Tax</td><td>£23,099</td><td>£24,262</td><td>£26,266</td><td>£28,319</td><td>£30,857</td><td>£132,802</td></tr><tr><td>Profit After Tax      </td><td>£18,710</td><td>£19,652</td><td>£21,275</td><td>£22,939</td><td>£24,994</td><td>£107,570</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>£18,724</td><td>£19,666</td><td>£49,276</td><td>£72,920</td><td>£91,504</td><td>£252,090</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>