<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>£63,996</td><td>£64,956</td><td>£66,580</td><td>£68,244</td><td>£70,292</td><td>£334,068</td></tr><tr><td>Total Expenses</td><td>£48,162</td><td>£48,269</td><td>£48,442</td><td>£48,620</td><td>£48,835</td><td>£242,328</td></tr><tr><td>Profit Before Tax</td><td>£15,834</td><td>£16,687</td><td>£18,138</td><td>£19,625</td><td>£21,457</td><td>£91,740</td></tr><tr><td>Profit After Tax      </td><td>£12,826</td><td>£13,516</td><td>£14,691</td><td>£15,896</td><td>£17,380</td><td>£74,310</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,800</td><td>£37,129</td><td>£49,408</td><td>£107,358</td></tr><tr><td>Net Return</td><td>£12,836</td><td>£13,527</td><td>£35,492</td><td>£53,025</td><td>£66,788</td><td>£181,667</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>