<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>£95,952</td><td>£97,391</td><td>£99,826</td><td>£102,322</td><td>£105,391</td><td>£500,882</td></tr><tr><td>Total Expenses</td><td>£71,106</td><td>£71,296</td><td>£71,582</td><td>£71,876</td><td>£72,225</td><td>£358,084</td></tr><tr><td>Profit Before Tax</td><td>£24,846</td><td>£26,096</td><td>£28,244</td><td>£30,446</td><td>£33,166</td><td>£142,798</td></tr><tr><td>Profit After Tax      </td><td>£20,125</td><td>£21,137</td><td>£22,878</td><td>£24,661</td><td>£26,865</td><td>£115,667</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,000</td><td>£53,549</td><td>£71,259</td><td>£154,838</td></tr><tr><td>Net Return</td><td>£20,140</td><td>£21,152</td><td>£52,877</td><td>£78,211</td><td>£98,123</td><td>£270,504</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>