<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>£31,944</td><td>£32,423</td><td>£33,234</td><td>£34,065</td><td>£35,087</td><td>£166,752</td></tr><tr><td>Total Expenses</td><td>£27,519</td><td>£27,652</td><td>£27,813</td><td>£27,977</td><td>£28,158</td><td>£139,119</td></tr><tr><td>Profit Before Tax</td><td>£4,425</td><td>£4,771</td><td>£5,421</td><td>£6,088</td><td>£6,929</td><td>£27,633</td></tr><tr><td>Profit After Tax      </td><td>£3,584</td><td>£3,864</td><td>£4,391</td><td>£4,931</td><td>£5,612</td><td>£22,383</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£53,679</td></tr><tr><td>Net Return</td><td>£3,589</td><td>£3,870</td><td>£14,791</td><td>£23,495</td><td>£30,316</td><td>£76,062</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>