<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>£36,924</td><td>£37,478</td><td>£38,415</td><td>£39,375</td><td>£40,556</td><td>£192,748</td></tr><tr><td>Total Expenses</td><td>£33,862</td><td>£33,963</td><td>£34,100</td><td>£34,240</td><td>£34,400</td><td>£170,564</td></tr><tr><td>Profit Before Tax</td><td>£3,062</td><td>£3,515</td><td>£4,315</td><td>£5,136</td><td>£6,156</td><td>£22,184</td></tr><tr><td>Profit After Tax      </td><td>£2,481</td><td>£2,847</td><td>£3,495</td><td>£4,160</td><td>£4,986</td><td>£17,969</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,200</td><td>£25,348</td><td>£33,730</td><td>£73,292</td></tr><tr><td>Net Return</td><td>£2,488</td><td>£2,854</td><td>£17,696</td><td>£29,507</td><td>£38,717</td><td>£91,261</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>