<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>£34,248</td><td>£34,762</td><td>£35,631</td><td>£36,522</td><td>£37,617</td><td>£178,779</td></tr><tr><td>Total Expenses</td><td>£31,102</td><td>£31,165</td><td>£31,263</td><td>£31,363</td><td>£31,483</td><td>£156,376</td></tr><tr><td>Profit Before Tax</td><td>£3,146</td><td>£3,597</td><td>£4,368</td><td>£5,159</td><td>£6,134</td><td>£22,404</td></tr><tr><td>Profit After Tax      </td><td>£2,548</td><td>£2,913</td><td>£3,538</td><td>£4,179</td><td>£4,969</td><td>£18,147</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,543</td><td>£70,712</td></tr><tr><td>Net Return</td><td>£2,555</td><td>£2,920</td><td>£17,238</td><td>£28,634</td><td>£37,511</td><td>£88,858</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>