<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>£26,472</td><td>£26,869</td><td>£27,541</td><td>£28,229</td><td>£29,076</td><td>£138,187</td></tr><tr><td>Total Expenses</td><td>£22,714</td><td>£22,841</td><td>£22,990</td><td>£23,142</td><td>£23,308</td><td>£114,995</td></tr><tr><td>Profit Before Tax</td><td>£3,758</td><td>£4,028</td><td>£4,551</td><td>£5,087</td><td>£5,768</td><td>£23,193</td></tr><tr><td>Profit After Tax      </td><td>£3,044</td><td>£3,263</td><td>£3,686</td><td>£4,121</td><td>£4,672</td><td>£18,786</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£3,048</td><td>£3,267</td><td>£11,886</td><td>£18,758</td><td>£24,150</td><td>£61,110</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>