<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>£64,680</td><td>£65,650</td><td>£67,291</td><td>£68,974</td><td>£71,043</td><td>£337,638</td></tr><tr><td>Total Expenses</td><td>£46,445</td><td>£46,553</td><td>£46,728</td><td>£46,907</td><td>£47,125</td><td>£233,758</td></tr><tr><td>Profit Before Tax</td><td>£18,235</td><td>£19,097</td><td>£20,563</td><td>£22,067</td><td>£23,918</td><td>£103,881</td></tr><tr><td>Profit After Tax      </td><td>£14,771</td><td>£15,469</td><td>£16,656</td><td>£17,874</td><td>£19,374</td><td>£84,143</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£14,781</td><td>£15,479</td><td>£36,557</td><td>£53,396</td><td>£66,644</td><td>£186,856</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>