<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>£36,300</td><td>£36,844</td><td>£37,766</td><td>£38,710</td><td>£39,871</td><td>£189,491</td></tr><tr><td>Total Expenses</td><td>£31,816</td><td>£31,916</td><td>£32,051</td><td>£32,189</td><td>£32,348</td><td>£160,320</td></tr><tr><td>Profit Before Tax</td><td>£4,485</td><td>£4,929</td><td>£5,715</td><td>£6,520</td><td>£7,523</td><td>£29,171</td></tr><tr><td>Profit After Tax      </td><td>£3,632</td><td>£3,992</td><td>£4,629</td><td>£5,282</td><td>£6,094</td><td>£23,629</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,200</td><td>£23,562</td><td>£31,355</td><td>£68,131</td></tr><tr><td>Net Return</td><td>£3,639</td><td>£3,999</td><td>£17,829</td><td>£28,844</td><td>£37,449</td><td>£91,759</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>