<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>£36,564</td><td>£37,112</td><td>£38,040</td><td>£38,991</td><td>£40,161</td><td>£190,869</td></tr><tr><td>Total Expenses</td><td>£32,040</td><td>£32,141</td><td>£32,277</td><td>£32,416</td><td>£32,575</td><td>£161,450</td></tr><tr><td>Profit Before Tax</td><td>£4,524</td><td>£4,971</td><td>£5,763</td><td>£6,575</td><td>£7,586</td><td>£29,419</td></tr><tr><td>Profit After Tax      </td><td>£3,664</td><td>£4,027</td><td>£4,668</td><td>£5,326</td><td>£6,144</td><td>£23,830</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£3,671</td><td>£4,033</td><td>£17,969</td><td>£29,067</td><td>£37,737</td><td>£92,477</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>