<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>£42,012</td><td>£42,642</td><td>£43,708</td><td>£44,801</td><td>£46,145</td><td>£219,308</td></tr><tr><td>Total Expenses</td><td>£36,513</td><td>£36,622</td><td>£36,771</td><td>£36,925</td><td>£37,102</td><td>£183,933</td></tr><tr><td>Profit Before Tax</td><td>£5,499</td><td>£6,020</td><td>£6,937</td><td>£7,876</td><td>£9,043</td><td>£35,376</td></tr><tr><td>Profit After Tax      </td><td>£4,454</td><td>£4,876</td><td>£5,619</td><td>£6,380</td><td>£7,325</td><td>£28,654</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,280</td><td>£27,275</td><td>£36,296</td><td>£78,867</td></tr><tr><td>Net Return</td><td>£4,462</td><td>£4,884</td><td>£20,899</td><td>£33,655</td><td>£43,621</td><td>£107,521</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>