<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>£35,316</td><td>£35,846</td><td>£36,742</td><td>£37,660</td><td>£38,790</td><td>£184,354</td></tr><tr><td>Total Expenses</td><td>£30,377</td><td>£30,522</td><td>£30,699</td><td>£30,879</td><td>£31,078</td><td>£153,555</td></tr><tr><td>Profit Before Tax</td><td>£4,939</td><td>£5,323</td><td>£6,043</td><td>£6,781</td><td>£7,712</td><td>£30,800</td></tr><tr><td>Profit After Tax      </td><td>£4,001</td><td>£4,312</td><td>£4,895</td><td>£5,493</td><td>£6,247</td><td>£24,948</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£4,007</td><td>£4,318</td><td>£16,395</td><td>£26,021</td><td>£33,564</td><td>£84,304</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>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>