<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>£43,584</td><td>£44,238</td><td>£45,344</td><td>£46,477</td><td>£47,872</td><td>£227,514</td></tr><tr><td>Total Expenses</td><td>£39,582</td><td>£39,842</td><td>£40,134</td><td>£40,432</td><td>£40,752</td><td>£200,741</td></tr><tr><td>Profit Before Tax</td><td>£4,002</td><td>£4,396</td><td>£5,210</td><td>£6,045</td><td>£7,120</td><td>£26,773</td></tr><tr><td>Profit After Tax      </td><td>£3,242</td><td>£3,561</td><td>£4,220</td><td>£4,897</td><td>£5,767</td><td>£21,687</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£3,248</td><td>£3,568</td><td>£17,720</td><td>£28,995</td><td>£37,835</td><td>£91,366</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>