<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£20,148</td><td>£20,228</td><td>£20,329</td><td>£20,432</td><td>£20,548</td><td>£101,685</td></tr><tr><td>Profit Before Tax</td><td>£2,652</td><td>£2,914</td><td>£3,392</td><td>£3,881</td><td>£4,495</td><td>£17,334</td></tr><tr><td>Profit After Tax      </td><td>£2,148</td><td>£2,360</td><td>£2,747</td><td>£3,144</td><td>£3,641</td><td>£14,040</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,999</td><td>£14,279</td><td>£19,001</td><td>£41,286</td></tr><tr><td>Net Return</td><td>£2,152</td><td>£2,364</td><td>£10,746</td><td>£17,422</td><td>£22,642</td><td>£55,327</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>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>