<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>£40,140</td><td>£40,742</td><td>£41,761</td><td>£42,805</td><td>£44,089</td><td>£209,536</td></tr><tr><td>Total Expenses</td><td>£34,977</td><td>£35,083</td><td>£35,228</td><td>£35,376</td><td>£35,547</td><td>£176,211</td></tr><tr><td>Profit Before Tax</td><td>£5,163</td><td>£5,659</td><td>£6,533</td><td>£7,429</td><td>£8,542</td><td>£33,326</td></tr><tr><td>Profit After Tax      </td><td>£4,182</td><td>£4,584</td><td>£5,292</td><td>£6,017</td><td>£6,919</td><td>£26,994</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,600</td><td>£26,062</td><td>£34,680</td><td>£75,357</td></tr><tr><td>Net Return</td><td>£4,190</td><td>£4,591</td><td>£19,892</td><td>£32,079</td><td>£41,599</td><td>£102,351</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>