<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>£70,404</td><td>£71,460</td><td>£73,247</td><td>£75,078</td><td>£77,330</td><td>£367,518</td></tr><tr><td>Total Expenses</td><td>£52,683</td><td>£52,835</td><td>£53,056</td><td>£53,283</td><td>£53,551</td><td>£265,408</td></tr><tr><td>Profit Before Tax</td><td>£17,721</td><td>£18,626</td><td>£20,190</td><td>£21,795</td><td>£23,779</td><td>£102,111</td></tr><tr><td>Profit After Tax      </td><td>£14,354</td><td>£15,087</td><td>£16,354</td><td>£17,654</td><td>£19,261</td><td>£82,710</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£14,365</td><td>£15,098</td><td>£38,355</td><td>£56,924</td><td>£71,519</td><td>£196,261</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>