<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>£31,068</td><td>£31,534</td><td>£32,322</td><td>£33,130</td><td>£34,124</td><td>£162,179</td></tr><tr><td>Total Expenses</td><td>£27,523</td><td>£27,616</td><td>£27,738</td><td>£27,862</td><td>£28,004</td><td>£138,743</td></tr><tr><td>Profit Before Tax</td><td>£3,545</td><td>£3,918</td><td>£4,585</td><td>£5,268</td><td>£6,120</td><td>£23,436</td></tr><tr><td>Profit After Tax      </td><td>£2,871</td><td>£3,174</td><td>£3,714</td><td>£4,267</td><td>£4,957</td><td>£18,983</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,300</td><td>£20,171</td><td>£26,842</td><td>£58,324</td></tr><tr><td>Net Return</td><td>£2,877</td><td>£3,179</td><td>£15,014</td><td>£24,438</td><td>£31,799</td><td>£77,307</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>10%</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>