<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>£68,796</td><td>£69,828</td><td>£71,574</td><td>£73,363</td><td>£75,564</td><td>£359,124</td></tr><tr><td>Total Expenses</td><td>£51,530</td><td>£51,679</td><td>£51,897</td><td>£52,120</td><td>£52,382</td><td>£259,609</td></tr><tr><td>Profit Before Tax</td><td>£17,266</td><td>£18,149</td><td>£19,677</td><td>£21,243</td><td>£23,181</td><td>£99,516</td></tr><tr><td>Profit After Tax      </td><td>£13,985</td><td>£14,700</td><td>£15,938</td><td>£17,207</td><td>£18,777</td><td>£80,608</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,500</td><td>£38,378</td><td>£51,071</td><td>£110,971</td></tr><tr><td>Net Return</td><td>£13,996</td><td>£14,711</td><td>£37,439</td><td>£55,585</td><td>£69,847</td><td>£191,578</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>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>