<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>£42,492</td><td>£43,129</td><td>£44,208</td><td>£45,313</td><td>£46,672</td><td>£221,814</td></tr><tr><td>Total Expenses</td><td>£38,473</td><td>£38,548</td><td>£38,667</td><td>£38,788</td><td>£38,935</td><td>£193,411</td></tr><tr><td>Profit Before Tax</td><td>£4,019</td><td>£4,581</td><td>£5,541</td><td>£6,525</td><td>£7,737</td><td>£28,403</td></tr><tr><td>Profit After Tax      </td><td>£3,255</td><td>£3,711</td><td>£4,488</td><td>£5,285</td><td>£6,267</td><td>£23,006</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£3,264</td><td>£3,719</td><td>£21,488</td><td>£35,631</td><td>£46,649</td><td>£110,751</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>12%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>