<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>£79,848</td><td>£81,046</td><td>£83,072</td><td>£85,149</td><td>£87,703</td><td>£416,817</td></tr><tr><td>Total Expenses</td><td>£68,047</td><td>£68,362</td><td>£68,747</td><td>£69,141</td><td>£69,577</td><td>£343,875</td></tr><tr><td>Profit Before Tax</td><td>£11,801</td><td>£12,683</td><td>£14,325</td><td>£16,008</td><td>£18,126</td><td>£72,942</td></tr><tr><td>Profit After Tax      </td><td>£9,559</td><td>£10,274</td><td>£11,603</td><td>£12,966</td><td>£14,682</td><td>£59,083</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£9,572</td><td>£10,287</td><td>£37,604</td><td>£59,377</td><td>£76,442</td><td>£193,281</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>