<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>£58,464</td><td>£59,341</td><td>£60,824</td><td>£62,345</td><td>£64,215</td><td>£305,190</td></tr><tr><td>Total Expenses</td><td>£44,038</td><td>£44,137</td><td>£44,296</td><td>£44,459</td><td>£44,657</td><td>£221,586</td></tr><tr><td>Profit Before Tax</td><td>£14,426</td><td>£15,204</td><td>£16,529</td><td>£17,886</td><td>£19,559</td><td>£83,604</td></tr><tr><td>Profit After Tax      </td><td>£11,685</td><td>£12,315</td><td>£13,388</td><td>£14,488</td><td>£15,843</td><td>£67,719</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£11,695</td><td>£12,325</td><td>£32,389</td><td>£48,403</td><td>£60,975</td><td>£165,786</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>