<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>£32,400</td><td>£32,886</td><td>£33,708</td><td>£34,551</td><td>£35,587</td><td>£169,132</td></tr><tr><td>Total Expenses</td><td>£27,545</td><td>£27,605</td><td>£27,698</td><td>£27,793</td><td>£27,908</td><td>£138,549</td></tr><tr><td>Profit Before Tax</td><td>£4,855</td><td>£5,281</td><td>£6,010</td><td>£6,758</td><td>£7,680</td><td>£30,583</td></tr><tr><td>Profit After Tax      </td><td>£3,933</td><td>£4,278</td><td>£4,868</td><td>£5,474</td><td>£6,221</td><td>£24,772</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£3,939</td><td>£4,284</td><td>£16,868</td><td>£26,894</td><td>£34,725</td><td>£86,710</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>14%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>