<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>£29,400</td><td>£29,841</td><td>£30,587</td><td>£31,352</td><td>£32,292</td><td>£153,472</td></tr><tr><td>Total Expenses</td><td>£27,243</td><td>£27,299</td><td>£27,384</td><td>£27,471</td><td>£27,576</td><td>£136,973</td></tr><tr><td>Profit Before Tax</td><td>£2,157</td><td>£2,542</td><td>£3,203</td><td>£3,880</td><td>£4,716</td><td>£16,499</td></tr><tr><td>Profit After Tax      </td><td>£1,747</td><td>£2,059</td><td>£2,594</td><td>£3,143</td><td>£3,820</td><td>£13,364</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£1,753</td><td>£2,065</td><td>£14,594</td><td>£24,562</td><td>£32,322</td><td>£75,296</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>