<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>£22,620</td><td>£22,959</td><td>£23,533</td><td>£24,122</td><td>£24,845</td><td>£118,079</td></tr><tr><td>Total Expenses</td><td>£20,021</td><td>£20,066</td><td>£20,134</td><td>£20,204</td><td>£20,287</td><td>£100,712</td></tr><tr><td>Profit Before Tax</td><td>£2,599</td><td>£2,893</td><td>£3,399</td><td>£3,918</td><td>£4,558</td><td>£17,368</td></tr><tr><td>Profit After Tax      </td><td>£2,105</td><td>£2,344</td><td>£2,753</td><td>£3,173</td><td>£3,692</td><td>£14,068</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£2,110</td><td>£2,348</td><td>£11,453</td><td>£18,703</td><td>£24,358</td><td>£58,972</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>