<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>£79,800</td><td>£80,997</td><td>£83,022</td><td>£85,097</td><td>£87,650</td><td>£416,567</td></tr><tr><td>Total Expenses</td><td>£58,074</td><td>£58,205</td><td>£58,418</td><td>£58,637</td><td>£58,903</td><td>£292,236</td></tr><tr><td>Profit Before Tax</td><td>£21,726</td><td>£22,792</td><td>£24,604</td><td>£26,461</td><td>£28,748</td><td>£124,331</td></tr><tr><td>Profit After Tax      </td><td>£17,598</td><td>£18,462</td><td>£19,929</td><td>£21,433</td><td>£23,286</td><td>£100,708</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£17,611</td><td>£18,474</td><td>£44,930</td><td>£66,059</td><td>£82,670</td><td>£229,743</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>