<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>£40,356</td><td>£40,961</td><td>£41,985</td><td>£43,035</td><td>£44,326</td><td>£210,664</td></tr><tr><td>Total Expenses</td><td>£38,132</td><td>£38,407</td><td>£38,709</td><td>£39,018</td><td>£39,346</td><td>£193,612</td></tr><tr><td>Profit Before Tax</td><td>£2,224</td><td>£2,554</td><td>£3,276</td><td>£4,017</td><td>£4,981</td><td>£17,052</td></tr><tr><td>Profit After Tax      </td><td>£1,801</td><td>£2,069</td><td>£2,654</td><td>£3,254</td><td>£4,034</td><td>£13,812</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£1,807</td><td>£2,075</td><td>£15,154</td><td>£25,567</td><td>£33,726</td><td>£78,330</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>