<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>£37,668</td><td>£38,233</td><td>£39,189</td><td>£40,169</td><td>£41,374</td><td>£196,632</td></tr><tr><td>Total Expenses</td><td>£32,944</td><td>£33,047</td><td>£33,185</td><td>£33,327</td><td>£33,490</td><td>£165,993</td></tr><tr><td>Profit Before Tax</td><td>£4,724</td><td>£5,186</td><td>£6,004</td><td>£6,842</td><td>£7,883</td><td>£30,639</td></tr><tr><td>Profit After Tax      </td><td>£3,826</td><td>£4,201</td><td>£4,863</td><td>£5,542</td><td>£6,386</td><td>£24,817</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,543</td><td>£70,712</td></tr><tr><td>Net Return</td><td>£3,833</td><td>£4,208</td><td>£18,563</td><td>£29,997</td><td>£38,928</td><td>£95,529</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>