<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>£63,420</td><td>£64,371</td><td>£65,981</td><td>£67,630</td><td>£69,659</td><td>£331,061</td></tr><tr><td>Total Expenses</td><td>£52,859</td><td>£53,112</td><td>£53,419</td><td>£53,734</td><td>£54,083</td><td>£267,208</td></tr><tr><td>Profit Before Tax</td><td>£10,561</td><td>£11,260</td><td>£12,561</td><td>£13,896</td><td>£15,576</td><td>£63,853</td></tr><tr><td>Profit After Tax      </td><td>£8,554</td><td>£9,120</td><td>£10,175</td><td>£11,255</td><td>£12,616</td><td>£51,721</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>£8,564</td><td>£9,130</td><td>£30,175</td><td>£46,956</td><td>£60,124</td><td>£154,950</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>