<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>£39,204</td><td>£39,792</td><td>£40,787</td><td>£41,807</td><td>£43,061</td><td>£204,650</td></tr><tr><td>Total Expenses</td><td>£36,160</td><td>£36,231</td><td>£36,341</td><td>£36,454</td><td>£36,590</td><td>£181,776</td></tr><tr><td>Profit Before Tax</td><td>£3,044</td><td>£3,561</td><td>£4,446</td><td>£5,353</td><td>£6,471</td><td>£22,874</td></tr><tr><td>Profit After Tax      </td><td>£2,465</td><td>£2,885</td><td>£3,601</td><td>£4,336</td><td>£5,241</td><td>£18,528</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£2,473</td><td>£2,893</td><td>£19,602</td><td>£32,896</td><td>£43,247</td><td>£101,111</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>