<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>£30,996</td><td>£31,461</td><td>£32,247</td><td>£33,054</td><td>£34,045</td><td>£161,803</td></tr><tr><td>Total Expenses</td><td>£28,198</td><td>£28,256</td><td>£28,345</td><td>£28,437</td><td>£28,547</td><td>£141,784</td></tr><tr><td>Profit Before Tax</td><td>£2,798</td><td>£3,205</td><td>£3,902</td><td>£4,617</td><td>£5,498</td><td>£20,020</td></tr><tr><td>Profit After Tax      </td><td>£2,266</td><td>£2,596</td><td>£3,161</td><td>£3,739</td><td>£4,454</td><td>£16,216</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,400</td><td>£22,134</td><td>£29,455</td><td>£64,002</td></tr><tr><td>Net Return</td><td>£2,272</td><td>£2,602</td><td>£15,561</td><td>£25,874</td><td>£33,908</td><td>£80,218</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>