<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>£22,416</td><td>£22,752</td><td>£23,321</td><td>£23,904</td><td>£24,621</td><td>£117,015</td></tr><tr><td>Total Expenses</td><td>£19,465</td><td>£19,562</td><td>£19,677</td><td>£19,796</td><td>£19,926</td><td>£98,426</td></tr><tr><td>Profit Before Tax</td><td>£2,951</td><td>£3,191</td><td>£3,644</td><td>£4,108</td><td>£4,695</td><td>£18,588</td></tr><tr><td>Profit After Tax      </td><td>£2,390</td><td>£2,584</td><td>£2,951</td><td>£3,328</td><td>£3,803</td><td>£15,057</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£2,394</td><td>£2,588</td><td>£10,251</td><td>£16,358</td><td>£21,143</td><td>£52,735</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>