<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>£68,436</td><td>£69,463</td><td>£71,199</td><td>£72,979</td><td>£75,168</td><td>£357,245</td></tr><tr><td>Total Expenses</td><td>£50,899</td><td>£51,048</td><td>£51,264</td><td>£51,486</td><td>£51,748</td><td>£256,445</td></tr><tr><td>Profit Before Tax</td><td>£17,537</td><td>£18,415</td><td>£19,935</td><td>£21,493</td><td>£23,421</td><td>£100,800</td></tr><tr><td>Profit After Tax      </td><td>£14,205</td><td>£14,916</td><td>£16,147</td><td>£17,409</td><td>£18,971</td><td>£81,648</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,200</td><td>£37,843</td><td>£50,358</td><td>£109,422</td></tr><tr><td>Net Return</td><td>£14,215</td><td>£14,927</td><td>£37,348</td><td>£55,252</td><td>£69,329</td><td>£191,070</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>