<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>£66,852</td><td>£67,855</td><td>£69,551</td><td>£71,290</td><td>£73,429</td><td>£348,976</td></tr><tr><td>Total Expenses</td><td>£50,146</td><td>£50,292</td><td>£50,504</td><td>£50,722</td><td>£50,979</td><td>£252,643</td></tr><tr><td>Profit Before Tax</td><td>£16,706</td><td>£17,563</td><td>£19,047</td><td>£20,568</td><td>£22,450</td><td>£96,334</td></tr><tr><td>Profit After Tax      </td><td>£13,532</td><td>£14,226</td><td>£15,428</td><td>£16,660</td><td>£18,184</td><td>£78,030</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>£13,543</td><td>£14,236</td><td>£36,328</td><td>£53,967</td><td>£67,830</td><td>£185,904</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>