<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>£26,952</td><td>£27,356</td><td>£28,040</td><td>£28,741</td><td>£29,603</td><td>£140,693</td></tr><tr><td>Total Expenses</td><td>£24,136</td><td>£24,222</td><td>£24,334</td><td>£24,448</td><td>£24,577</td><td>£121,716</td></tr><tr><td>Profit Before Tax</td><td>£2,816</td><td>£3,134</td><td>£3,706</td><td>£4,293</td><td>£5,027</td><td>£18,977</td></tr><tr><td>Profit After Tax      </td><td>£2,281</td><td>£2,538</td><td>£3,002</td><td>£3,478</td><td>£4,072</td><td>£15,371</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£2,286</td><td>£2,543</td><td>£12,802</td><td>£20,971</td><td>£27,350</td><td>£65,953</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>