<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>£62,888</td><td>£63,178</td><td>£63,536</td><td>£63,903</td><td>£64,311</td><td>£317,817</td></tr><tr><td>Profit Before Tax</td><td>£14,596</td><td>£15,468</td><td>£17,076</td><td>£18,725</td><td>£20,795</td><td>£86,660</td></tr><tr><td>Profit After Tax      </td><td>£11,822</td><td>£12,529</td><td>£13,832</td><td>£15,167</td><td>£16,844</td><td>£70,195</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>£11,834</td><td>£12,541</td><td>£37,832</td><td>£58,008</td><td>£73,853</td><td>£194,069</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>