<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>£82,080</td><td>£83,311</td><td>£85,394</td><td>£87,529</td><td>£90,155</td><td>£428,469</td></tr><tr><td>Total Expenses</td><td>£58,810</td><td>£58,979</td><td>£59,230</td><td>£59,488</td><td>£59,793</td><td>£296,300</td></tr><tr><td>Profit Before Tax</td><td>£23,270</td><td>£24,332</td><td>£26,164</td><td>£28,041</td><td>£30,362</td><td>£132,169</td></tr><tr><td>Profit After Tax      </td><td>£18,849</td><td>£19,709</td><td>£21,193</td><td>£22,713</td><td>£24,593</td><td>£107,057</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,500</td><td>£43,733</td><td>£58,197</td><td>£126,455</td></tr><tr><td>Net Return</td><td>£18,861</td><td>£19,721</td><td>£45,693</td><td>£66,447</td><td>£82,790</td><td>£233,512</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>