<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>£40,200</td><td>£40,803</td><td>£41,823</td><td>£42,869</td><td>£44,155</td><td>£209,849</td></tr><tr><td>Total Expenses</td><td>£37,562</td><td>£37,668</td><td>£37,813</td><td>£37,961</td><td>£38,133</td><td>£189,136</td></tr><tr><td>Profit Before Tax</td><td>£2,638</td><td>£3,135</td><td>£4,010</td><td>£4,907</td><td>£6,022</td><td>£20,713</td></tr><tr><td>Profit After Tax      </td><td>£2,137</td><td>£2,539</td><td>£3,248</td><td>£3,975</td><td>£4,878</td><td>£16,778</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£2,145</td><td>£2,547</td><td>£19,149</td><td>£32,357</td><td>£42,646</td><td>£98,844</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>