<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>£60,872</td><td>£61,115</td><td>£61,431</td><td>£61,753</td><td>£62,118</td><td>£307,290</td></tr><tr><td>Profit Before Tax</td><td>£16,612</td><td>£17,531</td><td>£19,182</td><td>£20,875</td><td>£22,988</td><td>£97,187</td></tr><tr><td>Profit After Tax      </td><td>£13,455</td><td>£14,200</td><td>£15,537</td><td>£16,909</td><td>£18,620</td><td>£78,722</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>£13,467</td><td>£14,212</td><td>£39,538</td><td>£59,749</td><td>£75,629</td><td>£202,596</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>