<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>£105,348</td><td>£106,928</td><td>£109,601</td><td>£112,341</td><td>£115,712</td><td>£549,931</td></tr><tr><td>Total Expenses</td><td>£71,164</td><td>£71,575</td><td>£72,080</td><td>£72,596</td><td>£73,168</td><td>£360,583</td></tr><tr><td>Profit Before Tax</td><td>£34,184</td><td>£35,353</td><td>£37,522</td><td>£39,746</td><td>£42,544</td><td>£189,348</td></tr><tr><td>Profit After Tax      </td><td>£27,689</td><td>£28,636</td><td>£30,393</td><td>£32,194</td><td>£34,460</td><td>£153,372</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£27,702</td><td>£28,648</td><td>£55,393</td><td>£76,820</td><td>£93,845</td><td>£282,408</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>21%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>