<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>£93,624</td><td>£95,028</td><td>£97,404</td><td>£99,839</td><td>£102,834</td><td>£488,730</td></tr><tr><td>Total Expenses</td><td>£76,753</td><td>£77,120</td><td>£77,570</td><td>£78,030</td><td>£78,540</td><td>£388,013</td></tr><tr><td>Profit Before Tax</td><td>£16,871</td><td>£17,908</td><td>£19,834</td><td>£21,809</td><td>£24,295</td><td>£100,717</td></tr><tr><td>Profit After Tax      </td><td>£13,665</td><td>£14,505</td><td>£16,066</td><td>£17,666</td><td>£19,679</td><td>£81,581</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£13,680</td><td>£14,520</td><td>£45,066</td><td>£69,432</td><td>£88,565</td><td>£231,262</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>44%</td></tr></tbody></table></div></div></template></turbo-stream>