<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>£76,188</td><td>£77,331</td><td>£79,264</td><td>£81,246</td><td>£83,683</td><td>£397,712</td></tr><tr><td>Total Expenses</td><td>£62,554</td><td>£62,855</td><td>£63,223</td><td>£63,599</td><td>£64,016</td><td>£316,248</td></tr><tr><td>Profit Before Tax</td><td>£13,634</td><td>£14,475</td><td>£16,041</td><td>£17,646</td><td>£19,667</td><td>£81,463</td></tr><tr><td>Profit After Tax      </td><td>£11,043</td><td>£11,725</td><td>£12,993</td><td>£14,294</td><td>£15,930</td><td>£65,985</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,600</td><td>£42,127</td><td>£56,059</td><td>£121,810</td></tr><tr><td>Net Return</td><td>£11,055</td><td>£11,737</td><td>£36,594</td><td>£56,420</td><td>£71,989</td><td>£187,795</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>