<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£35,659</td><td>£35,768</td><td>£35,917</td><td>£36,070</td><td>£36,247</td><td>£179,661</td></tr><tr><td>Profit Before Tax</td><td>£6,341</td><td>£6,862</td><td>£7,779</td><td>£8,718</td><td>£9,884</td><td>£39,584</td></tr><tr><td>Profit After Tax      </td><td>£5,136</td><td>£5,558</td><td>£6,301</td><td>£7,061</td><td>£8,006</td><td>£32,063</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,850</td><td>£26,508</td><td>£35,274</td><td>£76,647</td></tr><tr><td>Net Return</td><td>£5,144</td><td>£5,566</td><td>£21,151</td><td>£33,569</td><td>£43,281</td><td>£108,711</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>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>