<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>£72,000</td><td>£73,080</td><td>£74,907</td><td>£76,780</td><td>£79,083</td><td>£375,850</td></tr><tr><td>Total Expenses</td><td>£45,391</td><td>£45,511</td><td>£45,704</td><td>£45,902</td><td>£46,143</td><td>£228,652</td></tr><tr><td>Profit Before Tax</td><td>£26,609</td><td>£27,569</td><td>£29,203</td><td>£30,877</td><td>£32,940</td><td>£147,198</td></tr><tr><td>Profit After Tax      </td><td>£21,553</td><td>£22,331</td><td>£23,654</td><td>£25,011</td><td>£26,681</td><td>£119,230</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£21,563</td><td>£22,341</td><td>£42,655</td><td>£58,926</td><td>£71,813</td><td>£217,297</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>13%</td><td>18%</td><td>22%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>