<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>£41,616</td><td>£42,240</td><td>£43,296</td><td>£44,379</td><td>£45,710</td><td>£217,241</td></tr><tr><td>Total Expenses</td><td>£35,410</td><td>£35,484</td><td>£35,600</td><td>£35,719</td><td>£35,863</td><td>£178,076</td></tr><tr><td>Profit Before Tax</td><td>£6,206</td><td>£6,757</td><td>£7,696</td><td>£8,659</td><td>£9,847</td><td>£39,166</td></tr><tr><td>Profit After Tax      </td><td>£5,027</td><td>£5,473</td><td>£6,234</td><td>£7,014</td><td>£7,976</td><td>£31,724</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£5,035</td><td>£5,481</td><td>£21,734</td><td>£34,682</td><td>£44,794</td><td>£111,726</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>