<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>£41,472</td><td>£42,094</td><td>£43,146</td><td>£44,225</td><td>£45,552</td><td>£216,489</td></tr><tr><td>Total Expenses</td><td>£35,791</td><td>£35,988</td><td>£36,219</td><td>£36,455</td><td>£36,713</td><td>£181,165</td></tr><tr><td>Profit Before Tax</td><td>£5,681</td><td>£6,106</td><td>£6,928</td><td>£7,770</td><td>£8,839</td><td>£35,324</td></tr><tr><td>Profit After Tax      </td><td>£4,602</td><td>£4,946</td><td>£5,611</td><td>£6,294</td><td>£7,160</td><td>£28,612</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>£4,608</td><td>£4,953</td><td>£18,612</td><td>£29,499</td><td>£38,040</td><td>£95,711</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>