<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>£33,000</td><td>£33,495</td><td>£34,332</td><td>£35,191</td><td>£36,246</td><td>£172,264</td></tr><tr><td>Total Expenses</td><td>£29,587</td><td>£29,648</td><td>£29,742</td><td>£29,839</td><td>£29,955</td><td>£148,771</td></tr><tr><td>Profit Before Tax</td><td>£3,413</td><td>£3,847</td><td>£4,590</td><td>£5,352</td><td>£6,291</td><td>£23,493</td></tr><tr><td>Profit After Tax      </td><td>£2,765</td><td>£3,116</td><td>£3,718</td><td>£4,335</td><td>£5,096</td><td>£19,030</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,999</td><td>£23,204</td><td>£30,877</td><td>£67,093</td></tr><tr><td>Net Return</td><td>£2,771</td><td>£3,123</td><td>£16,717</td><td>£27,539</td><td>£35,973</td><td>£86,123</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>