<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>£42,624</td><td>£43,263</td><td>£44,345</td><td>£45,454</td><td>£46,817</td><td>£222,503</td></tr><tr><td>Total Expenses</td><td>£37,011</td><td>£37,120</td><td>£37,272</td><td>£37,426</td><td>£37,605</td><td>£186,434</td></tr><tr><td>Profit Before Tax</td><td>£5,613</td><td>£6,143</td><td>£7,073</td><td>£8,027</td><td>£9,212</td><td>£36,069</td></tr><tr><td>Profit After Tax      </td><td>£4,547</td><td>£4,976</td><td>£5,729</td><td>£6,502</td><td>£7,462</td><td>£29,216</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£4,555</td><td>£4,983</td><td>£21,230</td><td>£34,170</td><td>£44,280</td><td>£109,218</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>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>