<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>£28,872</td><td>£29,305</td><td>£30,038</td><td>£30,789</td><td>£31,712</td><td>£150,716</td></tr><tr><td>Total Expenses</td><td>£25,717</td><td>£25,806</td><td>£25,922</td><td>£26,041</td><td>£26,176</td><td>£129,662</td></tr><tr><td>Profit Before Tax</td><td>£3,155</td><td>£3,499</td><td>£4,116</td><td>£4,748</td><td>£5,536</td><td>£21,054</td></tr><tr><td>Profit After Tax      </td><td>£2,556</td><td>£2,834</td><td>£3,334</td><td>£3,846</td><td>£4,484</td><td>£17,054</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£2,561</td><td>£2,840</td><td>£13,834</td><td>£22,588</td><td>£29,426</td><td>£71,249</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>