<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>£62,376</td><td>£63,312</td><td>£64,894</td><td>£66,517</td><td>£68,512</td><td>£325,611</td></tr><tr><td>Total Expenses</td><td>£46,921</td><td>£47,060</td><td>£47,262</td><td>£47,468</td><td>£47,710</td><td>£236,420</td></tr><tr><td>Profit Before Tax</td><td>£15,455</td><td>£16,251</td><td>£17,633</td><td>£19,049</td><td>£20,802</td><td>£89,191</td></tr><tr><td>Profit After Tax      </td><td>£12,519</td><td>£13,164</td><td>£14,283</td><td>£15,430</td><td>£16,850</td><td>£72,245</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£12,529</td><td>£13,173</td><td>£33,783</td><td>£50,238</td><td>£63,170</td><td>£172,893</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>