<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>£100,500</td><td>£102,008</td><td>£104,558</td><td>£107,172</td><td>£110,387</td><td>£524,624</td></tr><tr><td>Total Expenses</td><td>£71,563</td><td>£71,759</td><td>£72,057</td><td>£72,362</td><td>£72,727</td><td>£360,468</td></tr><tr><td>Profit Before Tax</td><td>£28,938</td><td>£30,248</td><td>£32,500</td><td>£34,809</td><td>£37,660</td><td>£164,155</td></tr><tr><td>Profit After Tax      </td><td>£23,439</td><td>£24,501</td><td>£26,325</td><td>£28,195</td><td>£30,505</td><td>£132,966</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£23,454</td><td>£24,516</td><td>£56,326</td><td>£81,746</td><td>£101,766</td><td>£287,809</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>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>