<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>£64,500</td><td>£65,467</td><td>£67,104</td><td>£68,782</td><td>£70,845</td><td>£336,699</td></tr><tr><td>Total Expenses</td><td>£53,035</td><td>£53,292</td><td>£53,605</td><td>£53,925</td><td>£54,280</td><td>£268,137</td></tr><tr><td>Profit Before Tax</td><td>£11,465</td><td>£12,176</td><td>£13,499</td><td>£14,857</td><td>£16,566</td><td>£68,562</td></tr><tr><td>Profit After Tax      </td><td>£9,286</td><td>£9,862</td><td>£10,934</td><td>£12,034</td><td>£13,418</td><td>£55,535</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,980</td><td>£35,665</td><td>£47,460</td><td>£103,125</td></tr><tr><td>Net Return</td><td>£9,296</td><td>£9,872</td><td>£30,915</td><td>£47,699</td><td>£60,878</td><td>£158,660</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>