<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>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£29,432</td><td>£139,879</td></tr><tr><td>Total Expenses</td><td>£24,163</td><td>£24,314</td><td>£24,486</td><td>£24,661</td><td>£24,850</td><td>£122,474</td></tr><tr><td>Profit Before Tax</td><td>£2,633</td><td>£2,884</td><td>£3,392</td><td>£3,914</td><td>£4,582</td><td>£17,405</td></tr><tr><td>Profit After Tax      </td><td>£2,133</td><td>£2,336</td><td>£2,748</td><td>£3,170</td><td>£3,712</td><td>£14,098</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,400</td><td>£14,994</td><td>£19,953</td><td>£43,356</td></tr><tr><td>Net Return</td><td>£2,137</td><td>£2,340</td><td>£11,148</td><td>£18,164</td><td>£23,665</td><td>£57,454</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>