<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>£74,256</td><td>£75,370</td><td>£77,254</td><td>£79,185</td><td>£81,561</td><td>£387,626</td></tr><tr><td>Total Expenses</td><td>£55,052</td><td>£55,209</td><td>£55,441</td><td>£55,678</td><td>£55,958</td><td>£277,337</td></tr><tr><td>Profit Before Tax</td><td>£19,204</td><td>£20,161</td><td>£21,813</td><td>£23,508</td><td>£25,603</td><td>£110,289</td></tr><tr><td>Profit After Tax      </td><td>£15,555</td><td>£16,330</td><td>£17,669</td><td>£19,041</td><td>£20,739</td><td>£89,334</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£15,567</td><td>£16,342</td><td>£40,669</td><td>£60,097</td><td>£75,372</td><td>£208,047</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>