<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>£64,248</td><td>£65,212</td><td>£66,842</td><td>£68,513</td><td>£70,568</td><td>£335,383</td></tr><tr><td>Total Expenses</td><td>£47,901</td><td>£48,044</td><td>£48,250</td><td>£48,461</td><td>£48,709</td><td>£241,365</td></tr><tr><td>Profit Before Tax</td><td>£16,347</td><td>£17,168</td><td>£18,592</td><td>£20,052</td><td>£21,860</td><td>£94,019</td></tr><tr><td>Profit After Tax      </td><td>£13,241</td><td>£13,906</td><td>£15,060</td><td>£16,242</td><td>£17,706</td><td>£76,155</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£13,251</td><td>£13,916</td><td>£34,960</td><td>£51,765</td><td>£64,976</td><td>£178,867</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>53%</td></tr></tbody></table></div></div></template></turbo-stream>