<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>£74,892</td><td>£76,015</td><td>£77,916</td><td>£79,864</td><td>£82,260</td><td>£390,946</td></tr><tr><td>Total Expenses</td><td>£56,208</td><td>£56,383</td><td>£56,631</td><td>£56,884</td><td>£57,182</td><td>£283,287</td></tr><tr><td>Profit Before Tax</td><td>£18,684</td><td>£19,633</td><td>£21,285</td><td>£22,979</td><td>£25,078</td><td>£107,659</td></tr><tr><td>Profit After Tax      </td><td>£15,134</td><td>£15,903</td><td>£17,241</td><td>£18,613</td><td>£20,313</td><td>£87,204</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,200</td><td>£41,413</td><td>£55,109</td><td>£119,745</td></tr><tr><td>Net Return</td><td>£15,145</td><td>£15,914</td><td>£40,442</td><td>£60,026</td><td>£75,422</td><td>£206,949</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>