<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>£93,804</td><td>£95,211</td><td>£97,591</td><td>£100,031</td><td>£103,032</td><td>£489,670</td></tr><tr><td>Total Expenses</td><td>£66,925</td><td>£67,112</td><td>£67,393</td><td>£67,681</td><td>£68,024</td><td>£337,135</td></tr><tr><td>Profit Before Tax</td><td>£26,879</td><td>£28,099</td><td>£30,198</td><td>£32,350</td><td>£35,008</td><td>£152,534</td></tr><tr><td>Profit After Tax      </td><td>£21,772</td><td>£22,760</td><td>£24,461</td><td>£26,204</td><td>£28,357</td><td>£123,553</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£21,786</td><td>£22,774</td><td>£52,461</td><td>£76,185</td><td>£94,867</td><td>£268,073</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>