<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>£35,628</td><td>£36,162</td><td>£37,066</td><td>£37,993</td><td>£39,133</td><td>£185,983</td></tr><tr><td>Total Expenses</td><td>£30,360</td><td>£30,459</td><td>£30,592</td><td>£30,729</td><td>£30,886</td><td>£153,026</td></tr><tr><td>Profit Before Tax</td><td>£5,268</td><td>£5,703</td><td>£6,474</td><td>£7,264</td><td>£8,247</td><td>£32,957</td></tr><tr><td>Profit After Tax      </td><td>£4,267</td><td>£4,620</td><td>£5,244</td><td>£5,884</td><td>£6,680</td><td>£26,695</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>£4,274</td><td>£4,626</td><td>£17,744</td><td>£28,197</td><td>£36,372</td><td>£91,213</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>