<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>£27,444</td><td>£27,856</td><td>£28,552</td><td>£29,266</td><td>£30,144</td><td>£143,261</td></tr><tr><td>Total Expenses</td><td>£24,306</td><td>£24,456</td><td>£24,626</td><td>£24,801</td><td>£24,989</td><td>£123,177</td></tr><tr><td>Profit Before Tax</td><td>£3,138</td><td>£3,400</td><td>£3,926</td><td>£4,465</td><td>£5,155</td><td>£20,084</td></tr><tr><td>Profit After Tax      </td><td>£2,542</td><td>£2,754</td><td>£3,180</td><td>£3,617</td><td>£4,176</td><td>£16,268</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£2,546</td><td>£2,758</td><td>£11,680</td><td>£18,790</td><td>£24,366</td><td>£60,140</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>