<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>£27,036</td><td>£27,442</td><td>£28,128</td><td>£28,831</td><td>£29,696</td><td>£141,132</td></tr><tr><td>Total Expenses</td><td>£24,231</td><td>£24,283</td><td>£24,363</td><td>£24,444</td><td>£24,541</td><td>£121,863</td></tr><tr><td>Profit Before Tax</td><td>£2,805</td><td>£3,158</td><td>£3,765</td><td>£4,387</td><td>£5,155</td><td>£19,269</td></tr><tr><td>Profit After Tax      </td><td>£2,272</td><td>£2,558</td><td>£3,050</td><td>£3,553</td><td>£4,175</td><td>£15,608</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£54,711</td></tr><tr><td>Net Return</td><td>£2,277</td><td>£2,563</td><td>£13,650</td><td>£22,475</td><td>£29,354</td><td>£70,319</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>