<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>£64,620</td><td>£65,589</td><td>£67,229</td><td>£68,910</td><td>£70,977</td><td>£337,325</td></tr><tr><td>Total Expenses</td><td>£50,121</td><td>£50,264</td><td>£50,471</td><td>£50,683</td><td>£50,932</td><td>£252,470</td></tr><tr><td>Profit Before Tax</td><td>£14,499</td><td>£15,326</td><td>£16,758</td><td>£18,227</td><td>£20,045</td><td>£84,856</td></tr><tr><td>Profit After Tax      </td><td>£11,744</td><td>£12,414</td><td>£13,574</td><td>£14,764</td><td>£16,237</td><td>£68,733</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£11,755</td><td>£12,424</td><td>£34,575</td><td>£52,250</td><td>£66,119</td><td>£177,123</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>14%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>