<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>£64,560</td><td>£65,528</td><td>£67,167</td><td>£68,846</td><td>£70,911</td><td>£337,012</td></tr><tr><td>Total Expenses</td><td>£48,131</td><td>£48,274</td><td>£48,481</td><td>£48,692</td><td>£48,942</td><td>£242,519</td></tr><tr><td>Profit Before Tax</td><td>£16,429</td><td>£17,255</td><td>£18,686</td><td>£20,153</td><td>£21,970</td><td>£94,492</td></tr><tr><td>Profit After Tax      </td><td>£13,307</td><td>£13,976</td><td>£15,136</td><td>£16,324</td><td>£17,795</td><td>£76,539</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>£13,317</td><td>£13,986</td><td>£35,136</td><td>£52,025</td><td>£65,303</td><td>£179,767</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>