<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>£25,440</td><td>£25,822</td><td>£26,467</td><td>£27,129</td><td>£27,943</td><td>£132,800</td></tr><tr><td>Total Expenses</td><td>£23,588</td><td>£23,672</td><td>£23,780</td><td>£23,890</td><td>£24,014</td><td>£118,943</td></tr><tr><td>Profit Before Tax</td><td>£1,852</td><td>£2,149</td><td>£2,687</td><td>£3,239</td><td>£3,929</td><td>£13,857</td></tr><tr><td>Profit After Tax      </td><td>£1,500</td><td>£1,741</td><td>£2,177</td><td>£2,624</td><td>£3,182</td><td>£11,224</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£1,505</td><td>£1,746</td><td>£11,777</td><td>£19,760</td><td>£25,986</td><td>£60,774</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>