<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>£62,628</td><td>£63,567</td><td>£65,157</td><td>£66,786</td><td>£68,789</td><td>£326,927</td></tr><tr><td>Total Expenses</td><td>£49,398</td><td>£49,598</td><td>£49,857</td><td>£50,122</td><td>£50,422</td><td>£249,397</td></tr><tr><td>Profit Before Tax</td><td>£13,230</td><td>£13,969</td><td>£15,299</td><td>£16,663</td><td>£18,367</td><td>£77,530</td></tr><tr><td>Profit After Tax      </td><td>£10,717</td><td>£11,315</td><td>£12,392</td><td>£13,497</td><td>£14,878</td><td>£62,799</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,400</td><td>£34,630</td><td>£46,082</td><td>£100,132</td></tr><tr><td>Net Return</td><td>£10,726</td><td>£11,325</td><td>£31,793</td><td>£48,127</td><td>£60,960</td><td>£162,931</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>