<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>£33,012</td><td>£33,507</td><td>£34,345</td><td>£35,203</td><td>£36,260</td><td>£172,327</td></tr><tr><td>Total Expenses</td><td>£28,995</td><td>£29,056</td><td>£29,150</td><td>£29,247</td><td>£29,363</td><td>£145,812</td></tr><tr><td>Profit Before Tax</td><td>£4,017</td><td>£4,451</td><td>£5,195</td><td>£5,956</td><td>£6,896</td><td>£26,515</td></tr><tr><td>Profit After Tax      </td><td>£3,254</td><td>£3,606</td><td>£4,208</td><td>£4,825</td><td>£5,586</td><td>£21,478</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£65,550</td></tr><tr><td>Net Return</td><td>£3,260</td><td>£3,612</td><td>£16,908</td><td>£27,495</td><td>£35,753</td><td>£87,028</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>