<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>£43,440</td><td>£44,092</td><td>£45,194</td><td>£46,324</td><td>£47,713</td><td>£226,763</td></tr><tr><td>Total Expenses</td><td>£37,126</td><td>£37,320</td><td>£37,551</td><td>£37,787</td><td>£38,046</td><td>£187,830</td></tr><tr><td>Profit Before Tax</td><td>£6,314</td><td>£6,771</td><td>£7,643</td><td>£8,537</td><td>£9,668</td><td>£38,932</td></tr><tr><td>Profit After Tax      </td><td>£5,114</td><td>£5,485</td><td>£6,191</td><td>£6,915</td><td>£7,831</td><td>£31,535</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>£5,121</td><td>£5,491</td><td>£19,891</td><td>£31,370</td><td>£40,374</td><td>£102,247</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>