<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>£32,244</td><td>£32,728</td><td>£33,546</td><td>£34,384</td><td>£35,416</td><td>£168,318</td></tr><tr><td>Total Expenses</td><td>£27,779</td><td>£27,913</td><td>£28,075</td><td>£28,240</td><td>£28,423</td><td>£140,429</td></tr><tr><td>Profit Before Tax</td><td>£4,465</td><td>£4,815</td><td>£5,471</td><td>£6,144</td><td>£6,993</td><td>£27,889</td></tr><tr><td>Profit After Tax      </td><td>£3,617</td><td>£3,900</td><td>£4,432</td><td>£4,977</td><td>£5,664</td><td>£22,590</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£3,622</td><td>£3,905</td><td>£14,932</td><td>£23,720</td><td>£30,606</td><td>£76,785</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>