<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>£66,372</td><td>£67,368</td><td>£69,052</td><td>£70,778</td><td>£72,901</td><td>£346,471</td></tr><tr><td>Total Expenses</td><td>£49,800</td><td>£49,946</td><td>£50,157</td><td>£50,373</td><td>£50,628</td><td>£250,904</td></tr><tr><td>Profit Before Tax</td><td>£16,572</td><td>£17,422</td><td>£18,895</td><td>£20,405</td><td>£22,273</td><td>£95,566</td></tr><tr><td>Profit After Tax      </td><td>£13,423</td><td>£14,112</td><td>£15,305</td><td>£16,528</td><td>£18,041</td><td>£77,409</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,750</td><td>£37,039</td><td>£49,289</td><td>£107,100</td></tr><tr><td>Net Return</td><td>£13,434</td><td>£14,122</td><td>£36,055</td><td>£53,567</td><td>£67,330</td><td>£184,508</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>