<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>£34,800</td><td>£35,322</td><td>£36,205</td><td>£37,110</td><td>£38,223</td><td>£181,661</td></tr><tr><td>Total Expenses</td><td>£29,880</td><td>£29,978</td><td>£30,110</td><td>£30,244</td><td>£30,398</td><td>£150,610</td></tr><tr><td>Profit Before Tax</td><td>£4,920</td><td>£5,344</td><td>£6,095</td><td>£6,866</td><td>£7,826</td><td>£31,051</td></tr><tr><td>Profit After Tax      </td><td>£3,985</td><td>£4,328</td><td>£4,937</td><td>£5,562</td><td>£6,339</td><td>£25,151</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£63,486</td></tr><tr><td>Net Return</td><td>£3,991</td><td>£4,335</td><td>£17,238</td><td>£27,518</td><td>£35,556</td><td>£88,637</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>