<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>£62,880</td><td>£63,823</td><td>£65,419</td><td>£67,054</td><td>£69,066</td><td>£328,242</td></tr><tr><td>Total Expenses</td><td>£47,368</td><td>£47,508</td><td>£47,711</td><td>£47,918</td><td>£48,162</td><td>£238,667</td></tr><tr><td>Profit Before Tax</td><td>£15,512</td><td>£16,315</td><td>£17,708</td><td>£19,136</td><td>£20,904</td><td>£89,575</td></tr><tr><td>Profit After Tax      </td><td>£12,565</td><td>£13,215</td><td>£14,344</td><td>£15,500</td><td>£16,932</td><td>£72,556</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,700</td><td>£35,165</td><td>£46,795</td><td>£101,680</td></tr><tr><td>Net Return</td><td>£12,575</td><td>£13,225</td><td>£34,044</td><td>£50,665</td><td>£63,727</td><td>£174,236</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>