<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>£102,000</td><td>£103,530</td><td>£106,118</td><td>£108,771</td><td>£112,034</td><td>£532,454</td></tr><tr><td>Total Expenses</td><td>£67,745</td><td>£67,944</td><td>£68,246</td><td>£68,555</td><td>£68,924</td><td>£341,414</td></tr><tr><td>Profit Before Tax</td><td>£34,255</td><td>£35,586</td><td>£37,872</td><td>£40,216</td><td>£43,110</td><td>£191,040</td></tr><tr><td>Profit After Tax      </td><td>£27,747</td><td>£28,825</td><td>£30,677</td><td>£32,575</td><td>£34,919</td><td>£154,743</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£27,761</td><td>£28,839</td><td>£58,677</td><td>£82,556</td><td>£101,430</td><td>£299,263</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>20%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>