<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>£63,840</td><td>£64,798</td><td>£66,418</td><td>£68,078</td><td>£70,120</td><td>£333,253</td></tr><tr><td>Total Expenses</td><td>£48,059</td><td>£48,201</td><td>£48,406</td><td>£48,616</td><td>£48,863</td><td>£242,144</td></tr><tr><td>Profit Before Tax</td><td>£15,781</td><td>£16,597</td><td>£18,012</td><td>£19,462</td><td>£21,258</td><td>£91,110</td></tr><tr><td>Profit After Tax      </td><td>£12,783</td><td>£13,443</td><td>£14,590</td><td>£15,765</td><td>£17,219</td><td>£73,799</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£12,793</td><td>£13,453</td><td>£34,590</td><td>£51,465</td><td>£64,726</td><td>£177,028</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>