<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£19,103</td><td>£19,197</td><td>£19,309</td><td>£19,423</td><td>£19,549</td><td>£96,580</td></tr><tr><td>Profit Before Tax</td><td>£2,497</td><td>£2,727</td><td>£3,164</td><td>£3,611</td><td>£4,176</td><td>£16,175</td></tr><tr><td>Profit After Tax      </td><td>£2,023</td><td>£2,209</td><td>£2,562</td><td>£2,925</td><td>£3,383</td><td>£13,102</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£2,026</td><td>£2,213</td><td>£9,763</td><td>£15,777</td><td>£20,485</td><td>£50,264</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>