<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>£61,416</td><td>£62,337</td><td>£63,896</td><td>£65,493</td><td>£67,458</td><td>£320,600</td></tr><tr><td>Total Expenses</td><td>£46,230</td><td>£46,368</td><td>£46,567</td><td>£46,770</td><td>£47,009</td><td>£232,943</td></tr><tr><td>Profit Before Tax</td><td>£15,186</td><td>£15,970</td><td>£17,329</td><td>£18,723</td><td>£20,449</td><td>£87,657</td></tr><tr><td>Profit After Tax      </td><td>£12,301</td><td>£12,935</td><td>£14,037</td><td>£15,166</td><td>£16,563</td><td>£71,002</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,200</td><td>£34,273</td><td>£45,607</td><td>£99,099</td></tr><tr><td>Net Return</td><td>£12,311</td><td>£12,945</td><td>£33,237</td><td>£49,438</td><td>£62,171</td><td>£170,101</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>