<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£37,742</td><td>£37,851</td><td>£38,000</td><td>£38,153</td><td>£38,330</td><td>£190,076</td></tr><tr><td>Profit Before Tax</td><td>£4,258</td><td>£4,779</td><td>£5,696</td><td>£6,635</td><td>£7,802</td><td>£29,170</td></tr><tr><td>Profit After Tax      </td><td>£3,449</td><td>£3,871</td><td>£4,613</td><td>£5,374</td><td>£6,319</td><td>£23,627</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£3,457</td><td>£3,879</td><td>£20,514</td><td>£33,756</td><td>£44,088</td><td>£105,694</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>