<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>£63,648</td><td>£64,603</td><td>£66,218</td><td>£67,873</td><td>£69,909</td><td>£332,251</td></tr><tr><td>Total Expenses</td><td>£46,056</td><td>£46,198</td><td>£46,402</td><td>£46,611</td><td>£46,858</td><td>£232,125</td></tr><tr><td>Profit Before Tax</td><td>£17,592</td><td>£18,405</td><td>£19,816</td><td>£21,262</td><td>£23,052</td><td>£100,127</td></tr><tr><td>Profit After Tax      </td><td>£14,249</td><td>£14,908</td><td>£16,051</td><td>£17,222</td><td>£18,672</td><td>£81,102</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>£14,259</td><td>£14,918</td><td>£35,051</td><td>£51,138</td><td>£63,804</td><td>£179,170</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>56%</td></tr></tbody></table></div></div></template></turbo-stream>