<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>£41,220</td><td>£41,838</td><td>£42,884</td><td>£43,956</td><td>£45,275</td><td>£215,174</td></tr><tr><td>Total Expenses</td><td>£36,411</td><td>£36,622</td><td>£36,866</td><td>£37,116</td><td>£37,387</td><td>£184,402</td></tr><tr><td>Profit Before Tax</td><td>£4,809</td><td>£5,216</td><td>£6,018</td><td>£6,840</td><td>£7,888</td><td>£30,772</td></tr><tr><td>Profit After Tax      </td><td>£3,895</td><td>£4,225</td><td>£4,875</td><td>£5,541</td><td>£6,390</td><td>£24,925</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£3,902</td><td>£4,232</td><td>£17,875</td><td>£28,746</td><td>£37,269</td><td>£92,024</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>