<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>£76,920</td><td>£78,074</td><td>£80,026</td><td>£82,026</td><td>£84,487</td><td>£401,533</td></tr><tr><td>Total Expenses</td><td>£57,786</td><td>£57,913</td><td>£58,119</td><td>£58,330</td><td>£58,586</td><td>£290,733</td></tr><tr><td>Profit Before Tax</td><td>£19,134</td><td>£20,161</td><td>£21,907</td><td>£23,697</td><td>£25,901</td><td>£110,800</td></tr><tr><td>Profit After Tax      </td><td>£15,499</td><td>£16,331</td><td>£17,745</td><td>£19,194</td><td>£20,980</td><td>£89,748</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£15,511</td><td>£16,343</td><td>£42,745</td><td>£63,820</td><td>£80,364</td><td>£218,784</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>