<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>£83,940</td><td>£85,199</td><td>£87,329</td><td>£89,512</td><td>£92,198</td><td>£438,178</td></tr><tr><td>Total Expenses</td><td>£61,972</td><td>£62,143</td><td>£62,399</td><td>£62,662</td><td>£62,973</td><td>£312,149</td></tr><tr><td>Profit Before Tax</td><td>£21,969</td><td>£23,056</td><td>£24,930</td><td>£26,851</td><td>£29,225</td><td>£126,030</td></tr><tr><td>Profit After Tax      </td><td>£17,794</td><td>£18,675</td><td>£20,193</td><td>£21,749</td><td>£23,672</td><td>£102,084</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>£17,807</td><td>£18,688</td><td>£46,194</td><td>£68,160</td><td>£85,432</td><td>£236,281</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>