<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>£30,036</td><td>£30,487</td><td>£31,249</td><td>£32,030</td><td>£32,991</td><td>£156,792</td></tr><tr><td>Total Expenses</td><td>£27,916</td><td>£28,007</td><td>£28,126</td><td>£28,248</td><td>£28,387</td><td>£140,684</td></tr><tr><td>Profit Before Tax</td><td>£2,120</td><td>£2,480</td><td>£3,123</td><td>£3,782</td><td>£4,604</td><td>£16,108</td></tr><tr><td>Profit After Tax      </td><td>£1,717</td><td>£2,008</td><td>£2,529</td><td>£3,063</td><td>£3,729</td><td>£13,047</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,550</td><td>£20,617</td><td>£27,436</td><td>£59,614</td></tr><tr><td>Net Return</td><td>£1,723</td><td>£2,014</td><td>£14,080</td><td>£23,680</td><td>£31,165</td><td>£72,662</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>