<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>£36,792</td><td>£37,344</td><td>£38,277</td><td>£39,234</td><td>£40,411</td><td>£192,059</td></tr><tr><td>Total Expenses</td><td>£31,491</td><td>£31,656</td><td>£31,853</td><td>£32,054</td><td>£32,274</td><td>£159,327</td></tr><tr><td>Profit Before Tax</td><td>£5,301</td><td>£5,688</td><td>£6,425</td><td>£7,181</td><td>£8,138</td><td>£32,732</td></tr><tr><td>Profit After Tax      </td><td>£4,294</td><td>£4,607</td><td>£5,204</td><td>£5,816</td><td>£6,591</td><td>£26,513</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£4,300</td><td>£4,613</td><td>£16,804</td><td>£26,523</td><td>£34,146</td><td>£86,385</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>