<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>£42,384</td><td>£43,020</td><td>£44,095</td><td>£45,198</td><td>£46,554</td><td>£221,250</td></tr><tr><td>Total Expenses</td><td>£36,352</td><td>£36,525</td><td>£36,734</td><td>£36,948</td><td>£37,185</td><td>£183,744</td></tr><tr><td>Profit Before Tax</td><td>£6,032</td><td>£6,495</td><td>£7,361</td><td>£8,249</td><td>£9,369</td><td>£37,506</td></tr><tr><td>Profit After Tax      </td><td>£4,886</td><td>£5,261</td><td>£5,963</td><td>£6,682</td><td>£7,589</td><td>£30,380</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,800</td><td>£24,633</td><td>£32,780</td><td>£71,228</td></tr><tr><td>Net Return</td><td>£4,893</td><td>£5,268</td><td>£19,763</td><td>£31,316</td><td>£40,369</td><td>£101,608</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>