<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>£87,168</td><td>£88,476</td><td>£90,687</td><td>£92,955</td><td>£95,743</td><td>£455,029</td></tr><tr><td>Total Expenses</td><td>£71,494</td><td>£71,837</td><td>£72,256</td><td>£72,685</td><td>£73,160</td><td>£361,432</td></tr><tr><td>Profit Before Tax</td><td>£15,674</td><td>£16,639</td><td>£18,431</td><td>£20,270</td><td>£22,583</td><td>£93,597</td></tr><tr><td>Profit After Tax      </td><td>£12,696</td><td>£13,477</td><td>£14,929</td><td>£16,419</td><td>£18,292</td><td>£75,814</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,001</td><td>£48,196</td><td>£64,135</td><td>£139,359</td></tr><tr><td>Net Return</td><td>£12,709</td><td>£13,491</td><td>£41,930</td><td>£64,614</td><td>£82,427</td><td>£215,172</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>