<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>£77,484</td><td>£78,646</td><td>£80,612</td><td>£82,628</td><td>£85,107</td><td>£404,477</td></tr><tr><td>Total Expenses</td><td>£57,358</td><td>£57,521</td><td>£57,760</td><td>£58,006</td><td>£58,296</td><td>£288,941</td></tr><tr><td>Profit Before Tax</td><td>£20,126</td><td>£21,126</td><td>£22,852</td><td>£24,622</td><td>£26,810</td><td>£115,536</td></tr><tr><td>Profit After Tax      </td><td>£16,302</td><td>£17,112</td><td>£18,510</td><td>£19,944</td><td>£21,716</td><td>£93,584</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£16,314</td><td>£17,124</td><td>£42,511</td><td>£62,785</td><td>£78,725</td><td>£217,458</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>