<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>£71,028</td><td>£72,093</td><td>£73,896</td><td>£75,743</td><td>£78,015</td><td>£370,776</td></tr><tr><td>Total Expenses</td><td>£53,441</td><td>£53,610</td><td>£53,848</td><td>£54,092</td><td>£54,377</td><td>£269,368</td></tr><tr><td>Profit Before Tax</td><td>£17,587</td><td>£18,484</td><td>£20,048</td><td>£21,651</td><td>£23,639</td><td>£101,408</td></tr><tr><td>Profit After Tax      </td><td>£14,245</td><td>£14,972</td><td>£16,239</td><td>£17,538</td><td>£19,147</td><td>£82,141</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£14,256</td><td>£14,983</td><td>£38,239</td><td>£56,808</td><td>£71,406</td><td>£195,692</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>