<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>£25,380</td><td>£25,761</td><td>£26,405</td><td>£27,065</td><td>£27,877</td><td>£132,487</td></tr><tr><td>Total Expenses</td><td>£23,185</td><td>£23,269</td><td>£23,377</td><td>£23,487</td><td>£23,610</td><td>£116,928</td></tr><tr><td>Profit Before Tax</td><td>£2,195</td><td>£2,491</td><td>£3,028</td><td>£3,578</td><td>£4,266</td><td>£15,559</td></tr><tr><td>Profit After Tax      </td><td>£1,778</td><td>£2,018</td><td>£2,453</td><td>£2,898</td><td>£3,456</td><td>£12,603</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£1,782</td><td>£2,023</td><td>£11,853</td><td>£19,678</td><td>£25,784</td><td>£61,120</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>40%</td></tr></tbody></table></div></div></template></turbo-stream>