<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>£34,092</td><td>£34,603</td><td>£35,468</td><td>£36,355</td><td>£37,446</td><td>£177,965</td></tr><tr><td>Total Expenses</td><td>£30,008</td><td>£30,105</td><td>£30,234</td><td>£30,367</td><td>£30,519</td><td>£151,232</td></tr><tr><td>Profit Before Tax</td><td>£4,084</td><td>£4,499</td><td>£5,234</td><td>£5,988</td><td>£6,927</td><td>£26,733</td></tr><tr><td>Profit After Tax      </td><td>£3,308</td><td>£3,644</td><td>£4,240</td><td>£4,851</td><td>£5,611</td><td>£21,653</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,400</td><td>£22,134</td><td>£29,455</td><td>£64,002</td></tr><tr><td>Net Return</td><td>£3,314</td><td>£3,650</td><td>£16,640</td><td>£26,985</td><td>£35,066</td><td>£85,655</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>