<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>£62,520</td><td>£63,458</td><td>£65,044</td><td>£66,670</td><td>£68,670</td><td>£326,363</td></tr><tr><td>Total Expenses</td><td>£47,134</td><td>£47,273</td><td>£47,475</td><td>£47,681</td><td>£47,924</td><td>£237,487</td></tr><tr><td>Profit Before Tax</td><td>£15,387</td><td>£16,185</td><td>£17,569</td><td>£18,989</td><td>£20,746</td><td>£88,876</td></tr><tr><td>Profit After Tax      </td><td>£12,463</td><td>£13,109</td><td>£14,231</td><td>£15,381</td><td>£16,805</td><td>£71,989</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,600</td><td>£34,987</td><td>£46,557</td><td>£101,164</td></tr><tr><td>Net Return</td><td>£12,473</td><td>£13,119</td><td>£33,832</td><td>£50,368</td><td>£63,362</td><td>£173,153</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>