<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>£63,204</td><td>£64,152</td><td>£65,756</td><td>£67,400</td><td>£69,422</td><td>£329,933</td></tr><tr><td>Total Expenses</td><td>£47,158</td><td>£47,299</td><td>£47,502</td><td>£47,710</td><td>£47,955</td><td>£237,624</td></tr><tr><td>Profit Before Tax</td><td>£16,046</td><td>£16,853</td><td>£18,254</td><td>£19,690</td><td>£21,467</td><td>£92,310</td></tr><tr><td>Profit After Tax      </td><td>£12,997</td><td>£13,651</td><td>£14,786</td><td>£15,949</td><td>£17,388</td><td>£74,771</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,578</td><td>£34,947</td><td>£46,504</td><td>£101,049</td></tr><tr><td>Net Return</td><td>£13,007</td><td>£13,661</td><td>£34,364</td><td>£50,896</td><td>£63,893</td><td>£175,820</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>