<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>£66,876</td><td>£67,879</td><td>£69,576</td><td>£71,316</td><td>£73,455</td><td>£349,102</td></tr><tr><td>Total Expenses</td><td>£50,148</td><td>£50,294</td><td>£50,507</td><td>£50,725</td><td>£50,981</td><td>£252,655</td></tr><tr><td>Profit Before Tax</td><td>£16,728</td><td>£17,585</td><td>£19,069</td><td>£20,591</td><td>£22,474</td><td>£96,446</td></tr><tr><td>Profit After Tax      </td><td>£13,550</td><td>£14,244</td><td>£15,446</td><td>£16,679</td><td>£18,204</td><td>£78,122</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,900</td><td>£37,307</td><td>£49,645</td><td>£107,874</td></tr><tr><td>Net Return</td><td>£13,560</td><td>£14,254</td><td>£36,346</td><td>£53,986</td><td>£67,849</td><td>£185,995</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>