<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>£87,576</td><td>£88,890</td><td>£91,112</td><td>£93,390</td><td>£96,191</td><td>£457,159</td></tr><tr><td>Total Expenses</td><td>£65,073</td><td>£65,250</td><td>£65,515</td><td>£65,787</td><td>£66,110</td><td>£327,735</td></tr><tr><td>Profit Before Tax</td><td>£22,503</td><td>£23,640</td><td>£25,597</td><td>£27,603</td><td>£30,082</td><td>£129,424</td></tr><tr><td>Profit After Tax      </td><td>£18,228</td><td>£19,148</td><td>£20,733</td><td>£22,358</td><td>£24,366</td><td>£104,833</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,381</td><td>£48,874</td><td>£65,038</td><td>£141,320</td></tr><tr><td>Net Return</td><td>£18,241</td><td>£19,162</td><td>£48,114</td><td>£71,233</td><td>£89,404</td><td>£246,153</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>