<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>£29,052</td><td>£29,488</td><td>£30,225</td><td>£30,981</td><td>£31,910</td><td>£151,655</td></tr><tr><td>Total Expenses</td><td>£26,173</td><td>£26,341</td><td>£26,531</td><td>£26,725</td><td>£26,934</td><td>£132,704</td></tr><tr><td>Profit Before Tax</td><td>£2,879</td><td>£3,147</td><td>£3,694</td><td>£4,255</td><td>£4,976</td><td>£18,951</td></tr><tr><td>Profit After Tax      </td><td>£2,332</td><td>£2,549</td><td>£2,992</td><td>£3,447</td><td>£4,031</td><td>£15,350</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£2,337</td><td>£2,553</td><td>£11,992</td><td>£19,512</td><td>£25,409</td><td>£61,803</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>