<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>£72,312</td><td>£73,397</td><td>£75,232</td><td>£77,112</td><td>£79,426</td><td>£377,478</td></tr><tr><td>Total Expenses</td><td>£55,849</td><td>£56,004</td><td>£56,230</td><td>£56,462</td><td>£56,736</td><td>£281,282</td></tr><tr><td>Profit Before Tax</td><td>£16,463</td><td>£17,393</td><td>£19,001</td><td>£20,650</td><td>£22,690</td><td>£96,197</td></tr><tr><td>Profit After Tax      </td><td>£13,335</td><td>£14,088</td><td>£15,391</td><td>£16,727</td><td>£18,379</td><td>£77,919</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,500</td><td>£41,948</td><td>£55,821</td><td>£121,294</td></tr><tr><td>Net Return</td><td>£13,347</td><td>£14,100</td><td>£38,892</td><td>£58,675</td><td>£74,200</td><td>£199,213</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>