<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>£34,572</td><td>£35,091</td><td>£35,968</td><td>£36,867</td><td>£37,973</td><td>£180,471</td></tr><tr><td>Total Expenses</td><td>£30,341</td><td>£30,404</td><td>£30,503</td><td>£30,604</td><td>£30,725</td><td>£152,577</td></tr><tr><td>Profit Before Tax</td><td>£4,231</td><td>£4,686</td><td>£5,465</td><td>£6,263</td><td>£7,248</td><td>£27,893</td></tr><tr><td>Profit After Tax      </td><td>£3,427</td><td>£3,796</td><td>£4,427</td><td>£5,073</td><td>£5,871</td><td>£22,594</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£3,434</td><td>£3,802</td><td>£17,727</td><td>£28,814</td><td>£37,463</td><td>£91,241</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>