<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>£88,608</td><td>£89,937</td><td>£92,186</td><td>£94,490</td><td>£97,325</td><td>£462,546</td></tr><tr><td>Total Expenses</td><td>£65,811</td><td>£65,990</td><td>£66,257</td><td>£66,532</td><td>£66,858</td><td>£331,447</td></tr><tr><td>Profit Before Tax</td><td>£22,797</td><td>£23,948</td><td>£25,928</td><td>£27,958</td><td>£30,467</td><td>£131,099</td></tr><tr><td>Profit After Tax      </td><td>£18,466</td><td>£19,398</td><td>£21,002</td><td>£22,646</td><td>£24,678</td><td>£106,190</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,701</td><td>£49,445</td><td>£65,798</td><td>£142,972</td></tr><tr><td>Net Return</td><td>£18,480</td><td>£19,411</td><td>£48,702</td><td>£72,092</td><td>£90,476</td><td>£249,161</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>