<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>£90,324</td><td>£91,679</td><td>£93,971</td><td>£96,320</td><td>£99,210</td><td>£471,504</td></tr><tr><td>Total Expenses</td><td>£66,538</td><td>£66,719</td><td>£66,991</td><td>£67,270</td><td>£67,602</td><td>£335,120</td></tr><tr><td>Profit Before Tax</td><td>£23,786</td><td>£24,960</td><td>£26,979</td><td>£29,050</td><td>£31,608</td><td>£136,383</td></tr><tr><td>Profit After Tax      </td><td>£19,267</td><td>£20,217</td><td>£21,853</td><td>£23,530</td><td>£25,602</td><td>£110,470</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,981</td><td>£49,945</td><td>£66,463</td><td>£144,417</td></tr><tr><td>Net Return</td><td>£19,281</td><td>£20,231</td><td>£49,834</td><td>£73,476</td><td>£92,065</td><td>£254,887</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>22%</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>