<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>£84,324</td><td>£85,589</td><td>£87,729</td><td>£89,922</td><td>£92,619</td><td>£440,183</td></tr><tr><td>Total Expenses</td><td>£69,180</td><td>£69,512</td><td>£69,918</td><td>£70,333</td><td>£70,793</td><td>£349,736</td></tr><tr><td>Profit Before Tax</td><td>£15,144</td><td>£16,077</td><td>£17,811</td><td>£19,589</td><td>£21,826</td><td>£90,447</td></tr><tr><td>Profit After Tax      </td><td>£12,267</td><td>£13,022</td><td>£14,427</td><td>£15,867</td><td>£17,679</td><td>£73,262</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,121</td><td>£46,625</td><td>£62,045</td><td>£134,817</td></tr><tr><td>Net Return</td><td>£12,280</td><td>£13,035</td><td>£40,547</td><td>£62,492</td><td>£79,724</td><td>£208,079</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>