<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>£35,256</td><td>£35,785</td><td>£36,679</td><td>£37,596</td><td>£38,724</td><td>£184,041</td></tr><tr><td>Total Expenses</td><td>£33,782</td><td>£33,846</td><td>£33,946</td><td>£34,049</td><td>£34,173</td><td>£169,796</td></tr><tr><td>Profit Before Tax</td><td>£1,474</td><td>£1,939</td><td>£2,733</td><td>£3,547</td><td>£4,552</td><td>£14,245</td></tr><tr><td>Profit After Tax      </td><td>£1,194</td><td>£1,570</td><td>£2,214</td><td>£2,873</td><td>£3,687</td><td>£11,538</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£1,202</td><td>£1,578</td><td>£17,214</td><td>£29,649</td><td>£39,318</td><td>£88,960</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>