<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>£76,836</td><td>£77,989</td><td>£79,938</td><td>£81,937</td><td>£84,395</td><td>£401,094</td></tr><tr><td>Total Expenses</td><td>£63,080</td><td>£63,383</td><td>£63,754</td><td>£64,133</td><td>£64,554</td><td>£318,904</td></tr><tr><td>Profit Before Tax</td><td>£13,756</td><td>£14,605</td><td>£16,184</td><td>£17,803</td><td>£19,841</td><td>£82,190</td></tr><tr><td>Profit After Tax      </td><td>£11,142</td><td>£11,830</td><td>£13,109</td><td>£14,421</td><td>£16,071</td><td>£66,574</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,800</td><td>£42,484</td><td>£56,534</td><td>£122,842</td></tr><tr><td>Net Return</td><td>£11,154</td><td>£11,842</td><td>£36,910</td><td>£56,905</td><td>£72,605</td><td>£189,416</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>