<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>£38,664</td><td>£39,244</td><td>£40,225</td><td>£41,231</td><td>£42,468</td><td>£201,831</td></tr><tr><td>Total Expenses</td><td>£33,209</td><td>£33,367</td><td>£33,559</td><td>£33,756</td><td>£33,972</td><td>£167,863</td></tr><tr><td>Profit Before Tax</td><td>£5,455</td><td>£5,877</td><td>£6,666</td><td>£7,475</td><td>£8,495</td><td>£33,968</td></tr><tr><td>Profit After Tax      </td><td>£4,419</td><td>£4,760</td><td>£5,399</td><td>£6,055</td><td>£6,881</td><td>£27,514</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,590</td><td>£22,474</td><td>£29,906</td><td>£64,982</td></tr><tr><td>Net Return</td><td>£4,425</td><td>£4,766</td><td>£17,990</td><td>£28,528</td><td>£36,787</td><td>£92,497</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>