<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>£36,396</td><td>£36,942</td><td>£37,865</td><td>£38,812</td><td>£39,976</td><td>£189,992</td></tr><tr><td>Total Expenses</td><td>£31,912</td><td>£31,978</td><td>£32,081</td><td>£32,187</td><td>£32,314</td><td>£160,473</td></tr><tr><td>Profit Before Tax</td><td>£4,484</td><td>£4,964</td><td>£5,784</td><td>£6,625</td><td>£7,662</td><td>£29,520</td></tr><tr><td>Profit After Tax      </td><td>£3,632</td><td>£4,021</td><td>£4,685</td><td>£5,366</td><td>£6,207</td><td>£23,911</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£3,639</td><td>£4,028</td><td>£18,685</td><td>£30,357</td><td>£39,462</td><td>£96,171</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>