<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>£90,840</td><td>£92,203</td><td>£94,508</td><td>£96,870</td><td>£99,776</td><td>£474,197</td></tr><tr><td>Total Expenses</td><td>£67,423</td><td>£67,605</td><td>£67,878</td><td>£68,158</td><td>£68,492</td><td>£339,555</td></tr><tr><td>Profit Before Tax</td><td>£23,418</td><td>£24,598</td><td>£26,629</td><td>£28,712</td><td>£31,285</td><td>£134,642</td></tr><tr><td>Profit After Tax      </td><td>£18,968</td><td>£19,924</td><td>£21,570</td><td>£23,257</td><td>£25,341</td><td>£109,060</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,401</td><td>£50,695</td><td>£67,461</td><td>£146,585</td></tr><tr><td>Net Return</td><td>£18,982</td><td>£19,938</td><td>£49,970</td><td>£73,952</td><td>£92,801</td><td>£255,644</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>