<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>£33,540</td><td>£34,043</td><td>£34,894</td><td>£35,767</td><td>£36,840</td><td>£175,083</td></tr><tr><td>Total Expenses</td><td>£29,444</td><td>£29,506</td><td>£29,602</td><td>£29,700</td><td>£29,818</td><td>£148,071</td></tr><tr><td>Profit Before Tax</td><td>£4,096</td><td>£4,537</td><td>£5,292</td><td>£6,066</td><td>£7,021</td><td>£27,012</td></tr><tr><td>Profit After Tax      </td><td>£3,317</td><td>£3,675</td><td>£4,287</td><td>£4,914</td><td>£5,687</td><td>£21,880</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£66,582</td></tr><tr><td>Net Return</td><td>£3,324</td><td>£3,681</td><td>£17,187</td><td>£27,941</td><td>£36,330</td><td>£88,462</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>