<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>£74,688</td><td>£75,808</td><td>£77,704</td><td>£79,646</td><td>£82,035</td><td>£389,881</td></tr><tr><td>Total Expenses</td><td>£55,889</td><td>£56,047</td><td>£56,279</td><td>£56,517</td><td>£56,799</td><td>£281,530</td></tr><tr><td>Profit Before Tax</td><td>£18,799</td><td>£19,762</td><td>£21,424</td><td>£23,129</td><td>£25,237</td><td>£108,351</td></tr><tr><td>Profit After Tax      </td><td>£15,228</td><td>£16,007</td><td>£17,354</td><td>£18,734</td><td>£20,442</td><td>£87,765</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,400</td><td>£41,770</td><td>£55,584</td><td>£120,777</td></tr><tr><td>Net Return</td><td>£15,239</td><td>£16,019</td><td>£40,754</td><td>£60,504</td><td>£76,025</td><td>£208,542</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>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>