<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>£24,480</td><td>£24,847</td><td>£25,468</td><td>£26,105</td><td>£26,888</td><td>£127,789</td></tr><tr><td>Total Expenses</td><td>£20,913</td><td>£20,996</td><td>£21,101</td><td>£21,208</td><td>£21,329</td><td>£105,548</td></tr><tr><td>Profit Before Tax</td><td>£3,567</td><td>£3,851</td><td>£4,367</td><td>£4,897</td><td>£5,559</td><td>£22,241</td></tr><tr><td>Profit After Tax      </td><td>£2,889</td><td>£3,120</td><td>£3,538</td><td>£3,966</td><td>£4,503</td><td>£18,015</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,300</td><td>£14,816</td><td>£19,716</td><td>£42,840</td></tr><tr><td>Net Return</td><td>£2,893</td><td>£3,124</td><td>£11,838</td><td>£18,782</td><td>£24,218</td><td>£60,855</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>