<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>£78,768</td><td>£79,950</td><td>£81,948</td><td>£83,997</td><td>£86,517</td><td>£411,180</td></tr><tr><td>Total Expenses</td><td>£58,280</td><td>£58,444</td><td>£58,687</td><td>£58,936</td><td>£59,231</td><td>£293,579</td></tr><tr><td>Profit Before Tax</td><td>£20,488</td><td>£21,505</td><td>£23,261</td><td>£25,061</td><td>£27,286</td><td>£117,601</td></tr><tr><td>Profit After Tax      </td><td>£16,595</td><td>£17,419</td><td>£18,841</td><td>£20,299</td><td>£22,102</td><td>£95,257</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,400</td><td>£43,555</td><td>£57,959</td><td>£125,939</td></tr><tr><td>Net Return</td><td>£16,607</td><td>£17,431</td><td>£43,242</td><td>£63,854</td><td>£80,061</td><td>£221,196</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>