<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>£37,320</td><td>£37,880</td><td>£38,827</td><td>£39,797</td><td>£40,991</td><td>£194,815</td></tr><tr><td>Total Expenses</td><td>£31,406</td><td>£31,565</td><td>£31,755</td><td>£31,950</td><td>£32,165</td><td>£158,840</td></tr><tr><td>Profit Before Tax</td><td>£5,914</td><td>£6,315</td><td>£7,072</td><td>£7,847</td><td>£8,827</td><td>£35,975</td></tr><tr><td>Profit After Tax      </td><td>£4,790</td><td>£5,115</td><td>£5,728</td><td>£6,356</td><td>£7,150</td><td>£29,140</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£4,796</td><td>£5,121</td><td>£17,428</td><td>£27,241</td><td>£34,941</td><td>£89,529</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>