<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>£45,048</td><td>£45,724</td><td>£46,867</td><td>£48,038</td><td>£49,480</td><td>£235,157</td></tr><tr><td>Total Expenses</td><td>£40,229</td><td>£40,342</td><td>£40,499</td><td>£40,660</td><td>£40,847</td><td>£202,578</td></tr><tr><td>Profit Before Tax</td><td>£4,819</td><td>£5,382</td><td>£6,367</td><td>£7,378</td><td>£8,632</td><td>£32,579</td></tr><tr><td>Profit After Tax      </td><td>£3,904</td><td>£4,359</td><td>£5,158</td><td>£5,976</td><td>£6,992</td><td>£26,389</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£3,912</td><td>£4,368</td><td>£22,158</td><td>£36,322</td><td>£47,374</td><td>£114,133</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>