<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£39,416</td><td>£39,490</td><td>£39,607</td><td>£39,728</td><td>£39,873</td><td>£198,114</td></tr><tr><td>Profit Before Tax</td><td>£2,584</td><td>£3,140</td><td>£4,088</td><td>£5,060</td><td>£6,259</td><td>£21,132</td></tr><tr><td>Profit After Tax      </td><td>£2,093</td><td>£2,543</td><td>£3,312</td><td>£4,099</td><td>£5,070</td><td>£17,117</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£2,102</td><td>£2,552</td><td>£20,812</td><td>£35,337</td><td>£46,639</td><td>£107,442</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>