<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>£82,464</td><td>£83,701</td><td>£85,793</td><td>£87,938</td><td>£90,576</td><td>£430,473</td></tr><tr><td>Total Expenses</td><td>£63,411</td><td>£63,581</td><td>£63,833</td><td>£64,091</td><td>£64,398</td><td>£319,313</td></tr><tr><td>Profit Before Tax</td><td>£19,053</td><td>£20,120</td><td>£21,961</td><td>£23,847</td><td>£26,179</td><td>£111,160</td></tr><tr><td>Profit After Tax      </td><td>£15,433</td><td>£16,297</td><td>£17,788</td><td>£19,316</td><td>£21,205</td><td>£90,040</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,801</td><td>£47,839</td><td>£63,660</td><td>£138,326</td></tr><tr><td>Net Return</td><td>£15,446</td><td>£16,311</td><td>£44,589</td><td>£67,155</td><td>£84,865</td><td>£228,366</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>