<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>£28,596</td><td>£29,025</td><td>£29,751</td><td>£30,494</td><td>£31,409</td><td>£149,275</td></tr><tr><td>Total Expenses</td><td>£25,181</td><td>£25,235</td><td>£25,319</td><td>£25,404</td><td>£25,506</td><td>£126,645</td></tr><tr><td>Profit Before Tax</td><td>£3,415</td><td>£3,790</td><td>£4,432</td><td>£5,090</td><td>£5,903</td><td>£22,630</td></tr><tr><td>Profit After Tax      </td><td>£2,766</td><td>£3,070</td><td>£3,590</td><td>£4,123</td><td>£4,782</td><td>£18,331</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£2,772</td><td>£3,075</td><td>£14,590</td><td>£23,759</td><td>£30,911</td><td>£75,106</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>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>