<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>£84,576</td><td>£85,845</td><td>£87,991</td><td>£90,191</td><td>£92,896</td><td>£441,498</td></tr><tr><td>Total Expenses</td><td>£62,432</td><td>£62,605</td><td>£62,862</td><td>£63,126</td><td>£63,439</td><td>£314,464</td></tr><tr><td>Profit Before Tax</td><td>£22,144</td><td>£23,240</td><td>£25,128</td><td>£27,064</td><td>£29,457</td><td>£127,034</td></tr><tr><td>Profit After Tax      </td><td>£17,937</td><td>£18,824</td><td>£20,354</td><td>£21,922</td><td>£23,860</td><td>£102,897</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,201</td><td>£46,768</td><td>£62,235</td><td>£135,229</td></tr><tr><td>Net Return</td><td>£17,950</td><td>£18,837</td><td>£46,555</td><td>£68,690</td><td>£86,095</td><td>£238,127</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>