<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>£39,600</td><td>£40,194</td><td>£41,199</td><td>£42,229</td><td>£43,496</td><td>£206,717</td></tr><tr><td>Total Expenses</td><td>£37,192</td><td>£37,263</td><td>£37,374</td><td>£37,488</td><td>£37,625</td><td>£186,942</td></tr><tr><td>Profit Before Tax</td><td>£2,408</td><td>£2,931</td><td>£3,825</td><td>£4,741</td><td>£5,870</td><td>£19,775</td></tr><tr><td>Profit After Tax      </td><td>£1,951</td><td>£2,374</td><td>£3,098</td><td>£3,840</td><td>£4,755</td><td>£16,018</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£1,959</td><td>£2,383</td><td>£19,598</td><td>£33,293</td><td>£43,949</td><td>£101,182</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>