<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>£51,996</td><td>£52,776</td><td>£54,095</td><td>£55,448</td><td>£57,111</td><td>£271,426</td></tr><tr><td>Total Expenses</td><td>£30,737</td><td>£30,946</td><td>£31,200</td><td>£31,461</td><td>£31,749</td><td>£156,093</td></tr><tr><td>Profit Before Tax</td><td>£21,259</td><td>£21,830</td><td>£22,895</td><td>£23,987</td><td>£25,363</td><td>£115,334</td></tr><tr><td>Profit After Tax      </td><td>£17,220</td><td>£17,682</td><td>£18,545</td><td>£19,430</td><td>£20,544</td><td>£93,420</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£17,225</td><td>£17,687</td><td>£28,545</td><td>£37,280</td><td>£44,297</td><td>£145,034</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>23%</td><td>27%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>