<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>£64,956</td><td>£65,930</td><td>£67,579</td><td>£69,268</td><td>£71,346</td><td>£339,079</td></tr><tr><td>Total Expenses</td><td>£48,766</td><td>£48,909</td><td>£49,117</td><td>£49,330</td><td>£49,580</td><td>£245,702</td></tr><tr><td>Profit Before Tax</td><td>£16,190</td><td>£17,021</td><td>£18,462</td><td>£19,938</td><td>£21,766</td><td>£93,377</td></tr><tr><td>Profit After Tax      </td><td>£13,114</td><td>£13,787</td><td>£14,954</td><td>£16,150</td><td>£17,630</td><td>£75,636</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,300</td><td>£36,236</td><td>£48,220</td><td>£104,777</td></tr><tr><td>Net Return</td><td>£13,124</td><td>£13,797</td><td>£35,254</td><td>£52,386</td><td>£65,850</td><td>£180,413</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>