<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>£34,800</td><td>£35,322</td><td>£36,205</td><td>£37,110</td><td>£38,223</td><td>£181,661</td></tr><tr><td>Total Expenses</td><td>£32,744</td><td>£32,808</td><td>£32,907</td><td>£33,009</td><td>£33,131</td><td>£164,599</td></tr><tr><td>Profit Before Tax</td><td>£2,056</td><td>£2,514</td><td>£3,298</td><td>£4,102</td><td>£5,093</td><td>£17,062</td></tr><tr><td>Profit After Tax      </td><td>£1,665</td><td>£2,036</td><td>£2,671</td><td>£3,322</td><td>£4,125</td><td>£13,820</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£1,672</td><td>£2,044</td><td>£17,172</td><td>£29,205</td><td>£38,568</td><td>£88,661</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>