<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>£82,464</td><td>£83,701</td><td>£85,793</td><td>£87,938</td><td>£90,576</td><td>£430,473</td></tr><tr><td>Total Expenses</td><td>£61,387</td><td>£61,557</td><td>£61,809</td><td>£62,068</td><td>£62,374</td><td>£309,196</td></tr><tr><td>Profit Before Tax</td><td>£21,077</td><td>£22,144</td><td>£23,984</td><td>£25,871</td><td>£28,202</td><td>£121,277</td></tr><tr><td>Profit After Tax      </td><td>£17,072</td><td>£17,936</td><td>£19,427</td><td>£20,955</td><td>£22,844</td><td>£98,235</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,781</td><td>£46,018</td><td>£61,237</td><td>£133,062</td></tr><tr><td>Net Return</td><td>£17,085</td><td>£17,949</td><td>£45,208</td><td>£66,973</td><td>£84,081</td><td>£231,296</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>