<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>£37,200</td><td>£37,758</td><td>£38,702</td><td>£39,669</td><td>£40,860</td><td>£194,189</td></tr><tr><td>Total Expenses</td><td>£35,117</td><td>£35,270</td><td>£35,455</td><td>£35,645</td><td>£35,854</td><td>£177,341</td></tr><tr><td>Profit Before Tax</td><td>£2,083</td><td>£2,488</td><td>£3,247</td><td>£4,025</td><td>£5,006</td><td>£16,848</td></tr><tr><td>Profit After Tax      </td><td>£1,687</td><td>£2,015</td><td>£2,630</td><td>£3,260</td><td>£4,055</td><td>£13,647</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,543</td><td>£70,712</td></tr><tr><td>Net Return</td><td>£1,694</td><td>£2,022</td><td>£16,330</td><td>£27,715</td><td>£36,597</td><td>£84,358</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>