<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>£60,804</td><td>£61,716</td><td>£63,259</td><td>£64,840</td><td>£66,786</td><td>£317,405</td></tr><tr><td>Total Expenses</td><td>£45,772</td><td>£45,909</td><td>£46,106</td><td>£46,308</td><td>£46,545</td><td>£230,640</td></tr><tr><td>Profit Before Tax</td><td>£15,032</td><td>£15,807</td><td>£17,153</td><td>£18,532</td><td>£20,240</td><td>£86,765</td></tr><tr><td>Profit After Tax      </td><td>£12,176</td><td>£12,804</td><td>£13,894</td><td>£15,011</td><td>£16,395</td><td>£70,280</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£12,186</td><td>£12,813</td><td>£32,894</td><td>£48,927</td><td>£61,527</td><td>£168,347</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>