<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>£39,000</td><td>£39,585</td><td>£40,575</td><td>£41,589</td><td>£42,837</td><td>£203,585</td></tr><tr><td>Total Expenses</td><td>£35,656</td><td>£35,761</td><td>£35,903</td><td>£36,048</td><td>£36,215</td><td>£179,583</td></tr><tr><td>Profit Before Tax</td><td>£3,344</td><td>£3,824</td><td>£4,672</td><td>£5,541</td><td>£6,621</td><td>£24,002</td></tr><tr><td>Profit After Tax      </td><td>£2,708</td><td>£3,098</td><td>£3,784</td><td>£4,488</td><td>£5,363</td><td>£19,442</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£2,716</td><td>£3,105</td><td>£18,785</td><td>£31,264</td><td>£40,994</td><td>£96,863</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>