<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>£71,664</td><td>£72,739</td><td>£74,557</td><td>£76,421</td><td>£78,714</td><td>£374,096</td></tr><tr><td>Total Expenses</td><td>£53,206</td><td>£53,359</td><td>£53,584</td><td>£53,814</td><td>£54,086</td><td>£268,049</td></tr><tr><td>Profit Before Tax</td><td>£18,458</td><td>£19,380</td><td>£20,973</td><td>£22,607</td><td>£24,628</td><td>£106,047</td></tr><tr><td>Profit After Tax      </td><td>£14,951</td><td>£15,698</td><td>£16,989</td><td>£18,312</td><td>£19,949</td><td>£85,898</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,200</td><td>£39,628</td><td>£52,733</td><td>£114,584</td></tr><tr><td>Net Return</td><td>£14,962</td><td>£15,709</td><td>£39,189</td><td>£57,940</td><td>£72,682</td><td>£200,482</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>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>