<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>£22,332</td><td>£22,667</td><td>£23,234</td><td>£23,814</td><td>£24,529</td><td>£116,576</td></tr><tr><td>Total Expenses</td><td>£20,219</td><td>£20,347</td><td>£20,492</td><td>£20,640</td><td>£20,799</td><td>£102,498</td></tr><tr><td>Profit Before Tax</td><td>£2,113</td><td>£2,320</td><td>£2,742</td><td>£3,174</td><td>£3,730</td><td>£14,078</td></tr><tr><td>Profit After Tax      </td><td>£1,711</td><td>£1,879</td><td>£2,221</td><td>£2,571</td><td>£3,021</td><td>£11,404</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£1,715</td><td>£1,882</td><td>£9,221</td><td>£15,067</td><td>£19,649</td><td>£47,534</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>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>