<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>£61,980</td><td>£62,910</td><td>£64,482</td><td>£66,095</td><td>£68,077</td><td>£323,544</td></tr><tr><td>Total Expenses</td><td>£43,397</td><td>£43,502</td><td>£43,670</td><td>£43,842</td><td>£44,051</td><td>£218,462</td></tr><tr><td>Profit Before Tax</td><td>£18,583</td><td>£19,408</td><td>£20,813</td><td>£22,252</td><td>£24,026</td><td>£105,082</td></tr><tr><td>Profit After Tax      </td><td>£15,052</td><td>£15,720</td><td>£16,858</td><td>£18,024</td><td>£19,461</td><td>£85,116</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£15,061</td><td>£15,730</td><td>£35,359</td><td>£51,048</td><td>£63,406</td><td>£180,603</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>