<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>£66,156</td><td>£67,148</td><td>£68,827</td><td>£70,548</td><td>£72,664</td><td>£345,343</td></tr><tr><td>Total Expenses</td><td>£51,266</td><td>£51,411</td><td>£51,622</td><td>£51,838</td><td>£52,093</td><td>£258,231</td></tr><tr><td>Profit Before Tax</td><td>£14,890</td><td>£15,737</td><td>£17,205</td><td>£18,709</td><td>£20,572</td><td>£87,113</td></tr><tr><td>Profit After Tax      </td><td>£12,061</td><td>£12,747</td><td>£13,936</td><td>£15,155</td><td>£16,663</td><td>£70,561</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,500</td><td>£38,378</td><td>£51,071</td><td>£110,971</td></tr><tr><td>Net Return</td><td>£12,071</td><td>£12,758</td><td>£35,436</td><td>£53,533</td><td>£67,734</td><td>£181,532</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>14%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>