<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>£32,196</td><td>£32,679</td><td>£33,496</td><td>£34,333</td><td>£35,363</td><td>£168,067</td></tr><tr><td>Total Expenses</td><td>£28,033</td><td>£28,127</td><td>£28,252</td><td>£28,379</td><td>£28,525</td><td>£141,316</td></tr><tr><td>Profit Before Tax</td><td>£4,163</td><td>£4,552</td><td>£5,244</td><td>£5,954</td><td>£6,838</td><td>£26,752</td></tr><tr><td>Profit After Tax      </td><td>£3,372</td><td>£3,687</td><td>£4,248</td><td>£4,823</td><td>£5,539</td><td>£21,669</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£3,378</td><td>£3,693</td><td>£15,748</td><td>£25,351</td><td>£32,856</td><td>£81,025</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>