<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>£65,004</td><td>£65,979</td><td>£67,629</td><td>£69,319</td><td>£71,399</td><td>£339,330</td></tr><tr><td>Total Expenses</td><td>£48,175</td><td>£48,319</td><td>£48,527</td><td>£48,740</td><td>£48,990</td><td>£242,751</td></tr><tr><td>Profit Before Tax</td><td>£16,829</td><td>£17,660</td><td>£19,102</td><td>£20,579</td><td>£22,408</td><td>£96,578</td></tr><tr><td>Profit After Tax      </td><td>£13,631</td><td>£14,305</td><td>£15,472</td><td>£16,669</td><td>£18,151</td><td>£78,229</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£13,641</td><td>£14,315</td><td>£35,473</td><td>£52,370</td><td>£65,658</td><td>£181,457</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>