<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>£60,612</td><td>£61,521</td><td>£63,059</td><td>£64,636</td><td>£66,575</td><td>£316,403</td></tr><tr><td>Total Expenses</td><td>£45,752</td><td>£45,889</td><td>£46,086</td><td>£46,288</td><td>£46,524</td><td>£230,540</td></tr><tr><td>Profit Before Tax</td><td>£14,860</td><td>£15,632</td><td>£16,973</td><td>£18,348</td><td>£20,051</td><td>£85,863</td></tr><tr><td>Profit After Tax      </td><td>£12,036</td><td>£12,662</td><td>£13,748</td><td>£14,862</td><td>£16,241</td><td>£69,549</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>£12,046</td><td>£12,671</td><td>£32,749</td><td>£48,778</td><td>£61,373</td><td>£167,616</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>