<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>£24,876</td><td>£25,249</td><td>£25,880</td><td>£26,527</td><td>£27,323</td><td>£129,856</td></tr><tr><td>Total Expenses</td><td>£22,302</td><td>£22,439</td><td>£22,595</td><td>£22,755</td><td>£22,927</td><td>£113,019</td></tr><tr><td>Profit Before Tax</td><td>£2,574</td><td>£2,810</td><td>£3,285</td><td>£3,772</td><td>£4,396</td><td>£16,837</td></tr><tr><td>Profit After Tax      </td><td>£2,085</td><td>£2,276</td><td>£2,661</td><td>£3,055</td><td>£3,561</td><td>£13,638</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£2,089</td><td>£2,280</td><td>£10,461</td><td>£16,979</td><td>£22,088</td><td>£53,897</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>11%</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>