<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>£96,528</td><td>£97,976</td><td>£100,425</td><td>£102,936</td><td>£106,024</td><td>£503,889</td></tr><tr><td>Total Expenses</td><td>£79,120</td><td>£79,498</td><td>£79,961</td><td>£80,435</td><td>£80,960</td><td>£399,975</td></tr><tr><td>Profit Before Tax</td><td>£17,408</td><td>£18,478</td><td>£20,464</td><td>£22,501</td><td>£25,064</td><td>£103,914</td></tr><tr><td>Profit After Tax      </td><td>£14,101</td><td>£14,967</td><td>£16,576</td><td>£18,226</td><td>£20,302</td><td>£84,171</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,901</td><td>£53,373</td><td>£71,024</td><td>£154,327</td></tr><tr><td>Net Return</td><td>£14,115</td><td>£14,982</td><td>£46,476</td><td>£71,598</td><td>£91,325</td><td>£238,497</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>