<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>£82,992</td><td>£84,237</td><td>£86,343</td><td>£88,501</td><td>£91,156</td><td>£433,229</td></tr><tr><td>Total Expenses</td><td>£61,877</td><td>£62,047</td><td>£62,301</td><td>£62,560</td><td>£62,869</td><td>£311,654</td></tr><tr><td>Profit Before Tax</td><td>£21,115</td><td>£22,190</td><td>£24,042</td><td>£25,941</td><td>£28,288</td><td>£121,576</td></tr><tr><td>Profit After Tax      </td><td>£17,103</td><td>£17,974</td><td>£19,474</td><td>£21,012</td><td>£22,913</td><td>£98,476</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£17,116</td><td>£17,987</td><td>£45,475</td><td>£67,423</td><td>£84,673</td><td>£232,673</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>