<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>£41,544</td><td>£42,167</td><td>£43,221</td><td>£44,302</td><td>£45,631</td><td>£216,865</td></tr><tr><td>Total Expenses</td><td>£36,355</td><td>£36,429</td><td>£36,545</td><td>£36,664</td><td>£36,807</td><td>£182,799</td></tr><tr><td>Profit Before Tax</td><td>£5,189</td><td>£5,739</td><td>£6,677</td><td>£7,638</td><td>£8,824</td><td>£34,066</td></tr><tr><td>Profit After Tax      </td><td>£4,203</td><td>£4,648</td><td>£5,408</td><td>£6,187</td><td>£7,147</td><td>£27,594</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,980</td><td>£28,525</td><td>£37,958</td><td>£82,480</td></tr><tr><td>Net Return</td><td>£4,211</td><td>£4,656</td><td>£21,388</td><td>£34,712</td><td>£45,106</td><td>£110,073</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>