<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>£66,996</td><td>£68,001</td><td>£69,701</td><td>£71,443</td><td>£73,587</td><td>£349,728</td></tr><tr><td>Total Expenses</td><td>£48,375</td><td>£48,521</td><td>£48,734</td><td>£48,952</td><td>£49,209</td><td>£243,791</td></tr><tr><td>Profit Before Tax</td><td>£18,621</td><td>£19,480</td><td>£20,967</td><td>£22,491</td><td>£24,378</td><td>£105,937</td></tr><tr><td>Profit After Tax      </td><td>£15,083</td><td>£15,779</td><td>£16,983</td><td>£18,218</td><td>£19,746</td><td>£85,809</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>£15,093</td><td>£15,789</td><td>£36,984</td><td>£53,919</td><td>£67,253</td><td>£189,038</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>