<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>£80,004</td><td>£81,204</td><td>£83,234</td><td>£85,315</td><td>£87,874</td><td>£417,632</td></tr><tr><td>Total Expenses</td><td>£60,078</td><td>£60,209</td><td>£60,423</td><td>£60,642</td><td>£60,909</td><td>£302,261</td></tr><tr><td>Profit Before Tax</td><td>£19,926</td><td>£20,995</td><td>£22,811</td><td>£24,673</td><td>£26,966</td><td>£115,370</td></tr><tr><td>Profit After Tax      </td><td>£16,140</td><td>£17,006</td><td>£18,477</td><td>£19,985</td><td>£21,842</td><td>£93,450</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£16,153</td><td>£17,019</td><td>£44,477</td><td>£66,396</td><td>£83,602</td><td>£227,647</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>