<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>£23,568</td><td>£23,922</td><td>£24,520</td><td>£25,133</td><td>£25,887</td><td>£123,028</td></tr><tr><td>Total Expenses</td><td>£21,504</td><td>£21,647</td><td>£21,807</td><td>£21,971</td><td>£22,145</td><td>£109,074</td></tr><tr><td>Profit Before Tax</td><td>£2,064</td><td>£2,275</td><td>£2,713</td><td>£3,162</td><td>£3,741</td><td>£13,954</td></tr><tr><td>Profit After Tax      </td><td>£1,672</td><td>£1,842</td><td>£2,197</td><td>£2,561</td><td>£3,030</td><td>£11,303</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>£1,675</td><td>£1,846</td><td>£9,497</td><td>£15,592</td><td>£20,370</td><td>£48,981</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>18%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>