<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>£88,776</td><td>£90,108</td><td>£92,360</td><td>£94,669</td><td>£97,509</td><td>£463,423</td></tr><tr><td>Total Expenses</td><td>£72,809</td><td>£73,158</td><td>£73,584</td><td>£74,021</td><td>£74,505</td><td>£368,076</td></tr><tr><td>Profit Before Tax</td><td>£15,967</td><td>£16,950</td><td>£18,776</td><td>£20,648</td><td>£23,004</td><td>£95,346</td></tr><tr><td>Profit After Tax      </td><td>£12,933</td><td>£13,730</td><td>£15,209</td><td>£16,725</td><td>£18,634</td><td>£77,230</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,501</td><td>£49,088</td><td>£65,323</td><td>£141,939</td></tr><tr><td>Net Return</td><td>£12,947</td><td>£13,743</td><td>£42,709</td><td>£65,814</td><td>£83,956</td><td>£219,170</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>13%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>