<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>£34,392</td><td>£34,908</td><td>£35,781</td><td>£36,675</td><td>£37,775</td><td>£179,531</td></tr><tr><td>Total Expenses</td><td>£29,857</td><td>£30,005</td><td>£30,183</td><td>£30,364</td><td>£30,564</td><td>£150,974</td></tr><tr><td>Profit Before Tax</td><td>£4,535</td><td>£4,902</td><td>£5,598</td><td>£6,311</td><td>£7,211</td><td>£28,557</td></tr><tr><td>Profit After Tax      </td><td>£3,673</td><td>£3,971</td><td>£4,534</td><td>£5,112</td><td>£5,841</td><td>£23,131</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£57,808</td></tr><tr><td>Net Return</td><td>£3,679</td><td>£3,977</td><td>£15,734</td><td>£25,104</td><td>£32,445</td><td>£80,939</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</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>