<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>£39,624</td><td>£40,218</td><td>£41,224</td><td>£42,254</td><td>£43,522</td><td>£206,843</td></tr><tr><td>Total Expenses</td><td>£34,015</td><td>£34,177</td><td>£34,373</td><td>£34,574</td><td>£34,796</td><td>£171,935</td></tr><tr><td>Profit Before Tax</td><td>£5,609</td><td>£6,042</td><td>£6,851</td><td>£7,680</td><td>£8,726</td><td>£34,908</td></tr><tr><td>Profit After Tax      </td><td>£4,543</td><td>£4,894</td><td>£5,549</td><td>£6,221</td><td>£7,068</td><td>£28,275</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£66,582</td></tr><tr><td>Net Return</td><td>£4,550</td><td>£4,900</td><td>£18,449</td><td>£29,248</td><td>£37,710</td><td>£94,858</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>