<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>£30,132</td><td>£30,584</td><td>£31,349</td><td>£32,132</td><td>£33,096</td><td>£157,293</td></tr><tr><td>Total Expenses</td><td>£27,015</td><td>£27,179</td><td>£27,366</td><td>£27,557</td><td>£27,764</td><td>£136,880</td></tr><tr><td>Profit Before Tax</td><td>£3,117</td><td>£3,405</td><td>£3,983</td><td>£4,575</td><td>£5,333</td><td>£20,413</td></tr><tr><td>Profit After Tax      </td><td>£2,525</td><td>£2,758</td><td>£3,226</td><td>£3,706</td><td>£4,319</td><td>£16,534</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£2,530</td><td>£2,763</td><td>£12,726</td><td>£20,664</td><td>£26,885</td><td>£65,568</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>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>