<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>£33,828</td><td>£34,335</td><td>£35,194</td><td>£36,074</td><td>£37,156</td><td>£176,587</td></tr><tr><td>Total Expenses</td><td>£28,878</td><td>£28,940</td><td>£29,037</td><td>£29,136</td><td>£29,255</td><td>£145,246</td></tr><tr><td>Profit Before Tax</td><td>£4,950</td><td>£5,395</td><td>£6,157</td><td>£6,938</td><td>£7,901</td><td>£31,341</td></tr><tr><td>Profit After Tax      </td><td>£4,009</td><td>£4,370</td><td>£4,987</td><td>£5,620</td><td>£6,400</td><td>£25,386</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,930</td><td>£65,034</td></tr><tr><td>Net Return</td><td>£4,016</td><td>£4,376</td><td>£17,587</td><td>£28,111</td><td>£36,330</td><td>£90,420</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>