<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>£29,148</td><td>£29,585</td><td>£30,325</td><td>£31,083</td><td>£32,015</td><td>£152,157</td></tr><tr><td>Total Expenses</td><td>£26,736</td><td>£26,826</td><td>£26,943</td><td>£27,062</td><td>£27,198</td><td>£134,765</td></tr><tr><td>Profit Before Tax</td><td>£2,412</td><td>£2,759</td><td>£3,382</td><td>£4,021</td><td>£4,817</td><td>£17,391</td></tr><tr><td>Profit After Tax      </td><td>£1,954</td><td>£2,235</td><td>£2,740</td><td>£3,257</td><td>£3,902</td><td>£14,087</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£1,959</td><td>£2,241</td><td>£13,740</td><td>£22,892</td><td>£30,031</td><td>£70,863</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</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>