<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>£33,000</td><td>£33,495</td><td>£34,332</td><td>£35,191</td><td>£36,246</td><td>£172,264</td></tr><tr><td>Total Expenses</td><td>£29,105</td><td>£29,201</td><td>£29,327</td><td>£29,457</td><td>£29,605</td><td>£146,695</td></tr><tr><td>Profit Before Tax</td><td>£3,895</td><td>£4,294</td><td>£5,005</td><td>£5,734</td><td>£6,641</td><td>£25,570</td></tr><tr><td>Profit After Tax      </td><td>£3,155</td><td>£3,479</td><td>£4,054</td><td>£4,644</td><td>£5,379</td><td>£20,711</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£3,161</td><td>£3,485</td><td>£16,054</td><td>£26,065</td><td>£33,884</td><td>£82,649</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>