<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>£88,404</td><td>£89,730</td><td>£91,973</td><td>£94,273</td><td>£97,101</td><td>£461,481</td></tr><tr><td>Total Expenses</td><td>£62,418</td><td>£62,597</td><td>£62,864</td><td>£63,138</td><td>£63,463</td><td>£314,479</td></tr><tr><td>Profit Before Tax</td><td>£25,986</td><td>£27,134</td><td>£29,110</td><td>£31,135</td><td>£33,638</td><td>£147,002</td></tr><tr><td>Profit After Tax      </td><td>£21,049</td><td>£21,978</td><td>£23,579</td><td>£25,219</td><td>£27,247</td><td>£119,072</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>£21,062</td><td>£21,991</td><td>£49,579</td><td>£71,630</td><td>£89,006</td><td>£253,269</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>