<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>£77,160</td><td>£78,317</td><td>£80,275</td><td>£82,282</td><td>£84,751</td><td>£402,786</td></tr><tr><td>Total Expenses</td><td>£63,344</td><td>£63,648</td><td>£64,021</td><td>£64,402</td><td>£64,824</td><td>£320,238</td></tr><tr><td>Profit Before Tax</td><td>£13,816</td><td>£14,669</td><td>£16,255</td><td>£17,881</td><td>£19,927</td><td>£82,548</td></tr><tr><td>Profit After Tax      </td><td>£11,191</td><td>£11,882</td><td>£13,166</td><td>£14,483</td><td>£16,141</td><td>£66,864</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,900</td><td>£42,662</td><td>£56,771</td><td>£123,358</td></tr><tr><td>Net Return</td><td>£11,203</td><td>£11,894</td><td>£37,067</td><td>£57,146</td><td>£72,912</td><td>£190,222</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>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>