<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>£42,072</td><td>£42,703</td><td>£43,771</td><td>£44,865</td><td>£46,211</td><td>£219,622</td></tr><tr><td>Total Expenses</td><td>£36,559</td><td>£36,668</td><td>£36,817</td><td>£36,971</td><td>£37,148</td><td>£184,162</td></tr><tr><td>Profit Before Tax</td><td>£5,513</td><td>£6,035</td><td>£6,953</td><td>£7,894</td><td>£9,063</td><td>£35,459</td></tr><tr><td>Profit After Tax      </td><td>£4,466</td><td>£4,889</td><td>£5,632</td><td>£6,394</td><td>£7,341</td><td>£28,722</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,300</td><td>£27,311</td><td>£36,343</td><td>£78,970</td></tr><tr><td>Net Return</td><td>£4,474</td><td>£4,896</td><td>£20,932</td><td>£33,705</td><td>£43,684</td><td>£107,692</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>