<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>£64,656</td><td>£65,626</td><td>£67,266</td><td>£68,948</td><td>£71,017</td><td>£337,513</td></tr><tr><td>Total Expenses</td><td>£46,752</td><td>£46,895</td><td>£47,102</td><td>£47,314</td><td>£47,564</td><td>£235,626</td></tr><tr><td>Profit Before Tax</td><td>£17,904</td><td>£18,731</td><td>£20,165</td><td>£21,634</td><td>£23,453</td><td>£101,887</td></tr><tr><td>Profit After Tax      </td><td>£14,502</td><td>£15,172</td><td>£16,333</td><td>£17,524</td><td>£18,997</td><td>£82,528</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,300</td><td>£34,451</td><td>£45,845</td><td>£99,616</td></tr><tr><td>Net Return</td><td>£14,512</td><td>£15,182</td><td>£35,634</td><td>£51,975</td><td>£64,842</td><td>£182,144</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>