<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>£38,052</td><td>£38,623</td><td>£39,588</td><td>£40,578</td><td>£41,795</td><td>£198,637</td></tr><tr><td>Total Expenses</td><td>£32,881</td><td>£33,060</td><td>£33,269</td><td>£33,484</td><td>£33,718</td><td>£166,412</td></tr><tr><td>Profit Before Tax</td><td>£5,171</td><td>£5,563</td><td>£6,319</td><td>£7,094</td><td>£8,077</td><td>£32,224</td></tr><tr><td>Profit After Tax      </td><td>£4,188</td><td>£4,506</td><td>£5,118</td><td>£5,746</td><td>£6,543</td><td>£26,102</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£4,194</td><td>£4,512</td><td>£17,118</td><td>£27,165</td><td>£35,045</td><td>£88,034</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>