<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>£43,776</td><td>£44,433</td><td>£45,543</td><td>£46,682</td><td>£48,083</td><td>£228,517</td></tr><tr><td>Total Expenses</td><td>£37,959</td><td>£38,071</td><td>£38,225</td><td>£38,382</td><td>£38,565</td><td>£191,201</td></tr><tr><td>Profit Before Tax</td><td>£5,817</td><td>£6,362</td><td>£7,319</td><td>£8,300</td><td>£9,517</td><td>£37,315</td></tr><tr><td>Profit After Tax      </td><td>£4,712</td><td>£5,153</td><td>£5,928</td><td>£6,723</td><td>£7,709</td><td>£30,225</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,920</td><td>£28,418</td><td>£37,816</td><td>£82,170</td></tr><tr><td>Net Return</td><td>£4,720</td><td>£5,161</td><td>£21,849</td><td>£35,141</td><td>£45,525</td><td>£112,395</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>