<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>£80,640</td><td>£81,850</td><td>£83,896</td><td>£85,993</td><td>£88,573</td><td>£420,952</td></tr><tr><td>Total Expenses</td><td>£60,055</td><td>£60,221</td><td>£60,469</td><td>£60,723</td><td>£61,023</td><td>£302,491</td></tr><tr><td>Profit Before Tax</td><td>£20,586</td><td>£21,628</td><td>£23,427</td><td>£25,271</td><td>£27,550</td><td>£118,461</td></tr><tr><td>Profit After Tax      </td><td>£16,674</td><td>£17,519</td><td>£18,976</td><td>£20,469</td><td>£22,315</td><td>£95,953</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,201</td><td>£44,983</td><td>£59,859</td><td>£130,068</td></tr><tr><td>Net Return</td><td>£16,687</td><td>£17,531</td><td>£44,176</td><td>£65,452</td><td>£82,175</td><td>£226,021</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>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>