<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>£63,072</td><td>£64,018</td><td>£65,619</td><td>£67,259</td><td>£69,277</td><td>£329,244</td></tr><tr><td>Total Expenses</td><td>£47,474</td><td>£47,580</td><td>£47,751</td><td>£47,926</td><td>£48,138</td><td>£238,870</td></tr><tr><td>Profit Before Tax</td><td>£15,598</td><td>£16,438</td><td>£17,868</td><td>£19,333</td><td>£21,138</td><td>£90,375</td></tr><tr><td>Profit After Tax      </td><td>£12,634</td><td>£13,315</td><td>£14,473</td><td>£15,660</td><td>£17,122</td><td>£73,204</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,500</td><td>£36,593</td><td>£48,695</td><td>£105,809</td></tr><tr><td>Net Return</td><td>£12,645</td><td>£13,325</td><td>£34,973</td><td>£52,253</td><td>£65,817</td><td>£179,013</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>