<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>£74,568</td><td>£75,687</td><td>£77,579</td><td>£79,518</td><td>£81,904</td><td>£389,255</td></tr><tr><td>Total Expenses</td><td>£61,238</td><td>£61,533</td><td>£61,893</td><td>£62,262</td><td>£62,670</td><td>£309,597</td></tr><tr><td>Profit Before Tax</td><td>£13,330</td><td>£14,153</td><td>£15,685</td><td>£17,256</td><td>£19,234</td><td>£79,658</td></tr><tr><td>Profit After Tax      </td><td>£10,797</td><td>£11,464</td><td>£12,705</td><td>£13,978</td><td>£15,579</td><td>£64,523</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,100</td><td>£41,234</td><td>£54,871</td><td>£119,229</td></tr><tr><td>Net Return</td><td>£10,809</td><td>£11,476</td><td>£35,806</td><td>£55,212</td><td>£70,450</td><td>£183,752</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>