<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>£42,684</td><td>£43,324</td><td>£44,407</td><td>£45,518</td><td>£46,883</td><td>£222,816</td></tr><tr><td>Total Expenses</td><td>£36,612</td><td>£36,785</td><td>£36,996</td><td>£37,212</td><td>£37,450</td><td>£185,054</td></tr><tr><td>Profit Before Tax</td><td>£6,072</td><td>£6,539</td><td>£7,411</td><td>£8,306</td><td>£9,433</td><td>£37,762</td></tr><tr><td>Profit After Tax      </td><td>£4,919</td><td>£5,297</td><td>£6,003</td><td>£6,728</td><td>£7,641</td><td>£30,587</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£4,926</td><td>£5,304</td><td>£19,903</td><td>£31,540</td><td>£40,659</td><td>£102,331</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>