<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>£82,596</td><td>£83,835</td><td>£85,931</td><td>£88,079</td><td>£90,721</td><td>£431,162</td></tr><tr><td>Total Expenses</td><td>£64,305</td><td>£64,440</td><td>£64,660</td><td>£64,886</td><td>£65,161</td><td>£323,452</td></tr><tr><td>Profit Before Tax</td><td>£18,291</td><td>£19,395</td><td>£21,270</td><td>£23,193</td><td>£25,560</td><td>£107,710</td></tr><tr><td>Profit After Tax      </td><td>£14,816</td><td>£15,710</td><td>£17,229</td><td>£18,786</td><td>£20,704</td><td>£87,245</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£14,830</td><td>£15,724</td><td>£45,230</td><td>£68,767</td><td>£87,214</td><td>£231,765</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>