<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>£32,244</td><td>£32,728</td><td>£33,546</td><td>£34,384</td><td>£35,416</td><td>£168,318</td></tr><tr><td>Total Expenses</td><td>£29,313</td><td>£29,373</td><td>£29,465</td><td>£29,560</td><td>£29,674</td><td>£147,385</td></tr><tr><td>Profit Before Tax</td><td>£2,931</td><td>£3,355</td><td>£4,081</td><td>£4,824</td><td>£5,742</td><td>£20,933</td></tr><tr><td>Profit After Tax      </td><td>£2,374</td><td>£2,718</td><td>£3,305</td><td>£3,908</td><td>£4,651</td><td>£16,956</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,899</td><td>£23,025</td><td>£30,640</td><td>£66,577</td></tr><tr><td>Net Return</td><td>£2,381</td><td>£2,724</td><td>£16,205</td><td>£26,933</td><td>£35,291</td><td>£83,533</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>