<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>£33,792</td><td>£34,299</td><td>£35,156</td><td>£36,035</td><td>£37,116</td><td>£176,399</td></tr><tr><td>Total Expenses</td><td>£29,668</td><td>£29,730</td><td>£29,827</td><td>£29,925</td><td>£30,044</td><td>£149,194</td></tr><tr><td>Profit Before Tax</td><td>£4,124</td><td>£4,569</td><td>£5,330</td><td>£6,110</td><td>£7,072</td><td>£27,204</td></tr><tr><td>Profit After Tax      </td><td>£3,340</td><td>£3,701</td><td>£4,317</td><td>£4,949</td><td>£5,728</td><td>£22,036</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£3,347</td><td>£3,707</td><td>£17,317</td><td>£28,154</td><td>£36,608</td><td>£89,134</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>