<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>£28,740</td><td>£29,171</td><td>£29,900</td><td>£30,648</td><td>£31,567</td><td>£150,027</td></tr><tr><td>Total Expenses</td><td>£26,187</td><td>£26,242</td><td>£26,325</td><td>£26,411</td><td>£26,514</td><td>£131,679</td></tr><tr><td>Profit Before Tax</td><td>£2,553</td><td>£2,929</td><td>£3,575</td><td>£4,237</td><td>£5,054</td><td>£18,348</td></tr><tr><td>Profit After Tax      </td><td>£2,068</td><td>£2,373</td><td>£2,896</td><td>£3,432</td><td>£4,093</td><td>£14,862</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£2,074</td><td>£2,379</td><td>£14,396</td><td>£23,960</td><td>£31,410</td><td>£74,218</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>