<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>£45,096</td><td>£45,772</td><td>£46,917</td><td>£48,090</td><td>£49,532</td><td>£235,407</td></tr><tr><td>Total Expenses</td><td>£39,043</td><td>£39,157</td><td>£39,314</td><td>£39,475</td><td>£39,662</td><td>£196,651</td></tr><tr><td>Profit Before Tax</td><td>£6,053</td><td>£6,616</td><td>£7,603</td><td>£8,614</td><td>£9,870</td><td>£38,756</td></tr><tr><td>Profit After Tax      </td><td>£4,903</td><td>£5,359</td><td>£6,158</td><td>£6,978</td><td>£7,995</td><td>£31,392</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,400</td><td>£29,275</td><td>£38,956</td><td>£84,647</td></tr><tr><td>Net Return</td><td>£4,911</td><td>£5,367</td><td>£22,558</td><td>£36,252</td><td>£46,951</td><td>£116,040</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>