<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>£67,800</td><td>£68,817</td><td>£70,537</td><td>£72,301</td><td>£74,470</td><td>£353,925</td></tr><tr><td>Total Expenses</td><td>£50,439</td><td>£50,586</td><td>£50,801</td><td>£51,022</td><td>£51,281</td><td>£254,130</td></tr><tr><td>Profit Before Tax</td><td>£17,361</td><td>£18,231</td><td>£19,736</td><td>£21,279</td><td>£23,189</td><td>£99,796</td></tr><tr><td>Profit After Tax      </td><td>£14,063</td><td>£14,767</td><td>£15,986</td><td>£17,236</td><td>£18,783</td><td>£80,834</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£14,073</td><td>£14,777</td><td>£36,987</td><td>£54,722</td><td>£68,666</td><td>£189,224</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>