<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>£33,744</td><td>£34,250</td><td>£35,106</td><td>£35,984</td><td>£37,064</td><td>£176,148</td></tr><tr><td>Total Expenses</td><td>£30,655</td><td>£30,717</td><td>£30,814</td><td>£30,912</td><td>£31,031</td><td>£154,129</td></tr><tr><td>Profit Before Tax</td><td>£3,089</td><td>£3,533</td><td>£4,293</td><td>£5,072</td><td>£6,033</td><td>£22,019</td></tr><tr><td>Profit After Tax      </td><td>£2,502</td><td>£2,862</td><td>£3,477</td><td>£4,108</td><td>£4,887</td><td>£17,836</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£2,509</td><td>£2,868</td><td>£16,978</td><td>£28,206</td><td>£36,954</td><td>£87,515</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>