<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>£39,864</td><td>£40,462</td><td>£41,474</td><td>£42,510</td><td>£43,786</td><td>£208,095</td></tr><tr><td>Total Expenses</td><td>£34,751</td><td>£34,857</td><td>£35,001</td><td>£35,148</td><td>£35,318</td><td>£175,075</td></tr><tr><td>Profit Before Tax</td><td>£5,113</td><td>£5,605</td><td>£6,473</td><td>£7,362</td><td>£8,467</td><td>£33,021</td></tr><tr><td>Profit After Tax      </td><td>£4,142</td><td>£4,540</td><td>£5,243</td><td>£5,963</td><td>£6,858</td><td>£26,747</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£4,149</td><td>£4,548</td><td>£19,743</td><td>£31,846</td><td>£41,301</td><td>£101,588</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>