<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>£24,612</td><td>£24,981</td><td>£25,606</td><td>£26,246</td><td>£27,033</td><td>£128,478</td></tr><tr><td>Total Expenses</td><td>£21,330</td><td>£21,436</td><td>£21,563</td><td>£21,693</td><td>£21,835</td><td>£107,858</td></tr><tr><td>Profit Before Tax</td><td>£3,282</td><td>£3,545</td><td>£4,043</td><td>£4,553</td><td>£5,198</td><td>£20,620</td></tr><tr><td>Profit After Tax      </td><td>£2,658</td><td>£2,872</td><td>£3,275</td><td>£3,688</td><td>£4,210</td><td>£16,703</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£2,662</td><td>£2,876</td><td>£11,275</td><td>£17,968</td><td>£23,213</td><td>£57,994</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>