<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>£30,672</td><td>£31,132</td><td>£31,910</td><td>£32,708</td><td>£33,689</td><td>£160,112</td></tr><tr><td>Total Expenses</td><td>£28,243</td><td>£28,434</td><td>£28,648</td><td>£28,867</td><td>£29,100</td><td>£143,292</td></tr><tr><td>Profit Before Tax</td><td>£2,429</td><td>£2,698</td><td>£3,262</td><td>£3,841</td><td>£4,589</td><td>£16,820</td></tr><tr><td>Profit After Tax      </td><td>£1,968</td><td>£2,185</td><td>£2,642</td><td>£3,111</td><td>£3,717</td><td>£13,624</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£1,972</td><td>£2,190</td><td>£12,143</td><td>£20,069</td><td>£26,283</td><td>£62,657</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>