<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>£22,152</td><td>£22,484</td><td>£23,046</td><td>£23,623</td><td>£24,331</td><td>£115,636</td></tr><tr><td>Total Expenses</td><td>£19,998</td><td>£20,112</td><td>£20,243</td><td>£20,378</td><td>£20,523</td><td>£101,254</td></tr><tr><td>Profit Before Tax</td><td>£2,154</td><td>£2,372</td><td>£2,803</td><td>£3,245</td><td>£3,808</td><td>£14,382</td></tr><tr><td>Profit After Tax      </td><td>£1,745</td><td>£1,922</td><td>£2,270</td><td>£2,628</td><td>£3,084</td><td>£11,649</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>£1,748</td><td>£1,925</td><td>£9,471</td><td>£15,481</td><td>£20,187</td><td>£48,812</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>