<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>£32,112</td><td>£32,594</td><td>£33,409</td><td>£34,244</td><td>£35,271</td><td>£167,629</td></tr><tr><td>Total Expenses</td><td>£28,381</td><td>£28,476</td><td>£28,600</td><td>£28,727</td><td>£28,873</td><td>£143,057</td></tr><tr><td>Profit Before Tax</td><td>£3,731</td><td>£4,118</td><td>£4,809</td><td>£5,516</td><td>£6,398</td><td>£24,572</td></tr><tr><td>Profit After Tax      </td><td>£3,022</td><td>£3,336</td><td>£3,895</td><td>£4,468</td><td>£5,183</td><td>£19,903</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,680</td><td>£20,849</td><td>£27,744</td><td>£60,285</td></tr><tr><td>Net Return</td><td>£3,028</td><td>£3,342</td><td>£15,575</td><td>£25,317</td><td>£32,927</td><td>£80,189</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>