<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>£67,176</td><td>£68,184</td><td>£69,888</td><td>£71,635</td><td>£73,784</td><td>£350,668</td></tr><tr><td>Total Expenses</td><td>£50,376</td><td>£50,523</td><td>£50,737</td><td>£50,955</td><td>£51,213</td><td>£253,804</td></tr><tr><td>Profit Before Tax</td><td>£16,800</td><td>£17,661</td><td>£19,152</td><td>£20,680</td><td>£22,572</td><td>£96,864</td></tr><tr><td>Profit After Tax      </td><td>£13,608</td><td>£14,305</td><td>£15,513</td><td>£16,751</td><td>£18,283</td><td>£78,460</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£13,618</td><td>£14,316</td><td>£36,513</td><td>£54,237</td><td>£68,166</td><td>£186,850</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>