<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>£66,996</td><td>£68,001</td><td>£69,701</td><td>£71,443</td><td>£73,587</td><td>£349,728</td></tr><tr><td>Total Expenses</td><td>£46,875</td><td>£46,987</td><td>£47,167</td><td>£47,353</td><td>£47,578</td><td>£235,959</td></tr><tr><td>Profit Before Tax</td><td>£20,121</td><td>£21,014</td><td>£22,534</td><td>£24,091</td><td>£26,009</td><td>£113,770</td></tr><tr><td>Profit After Tax      </td><td>£16,298</td><td>£17,022</td><td>£18,252</td><td>£19,514</td><td>£21,067</td><td>£92,153</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£16,308</td><td>£17,032</td><td>£38,253</td><td>£55,214</td><td>£68,575</td><td>£195,382</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>