<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>£95,640</td><td>£97,075</td><td>£99,501</td><td>£101,989</td><td>£105,049</td><td>£499,254</td></tr><tr><td>Total Expenses</td><td>£70,878</td><td>£71,068</td><td>£71,353</td><td>£71,646</td><td>£71,994</td><td>£356,939</td></tr><tr><td>Profit Before Tax</td><td>£24,762</td><td>£26,007</td><td>£28,148</td><td>£30,343</td><td>£33,054</td><td>£142,314</td></tr><tr><td>Profit After Tax      </td><td>£20,057</td><td>£21,066</td><td>£22,800</td><td>£24,578</td><td>£26,774</td><td>£115,275</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,901</td><td>£53,373</td><td>£71,024</td><td>£154,327</td></tr><tr><td>Net Return</td><td>£20,072</td><td>£21,081</td><td>£52,701</td><td>£77,951</td><td>£97,798</td><td>£269,601</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>14%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>