<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>£24,432</td><td>£24,798</td><td>£25,418</td><td>£26,054</td><td>£26,836</td><td>£127,538</td></tr><tr><td>Total Expenses</td><td>£21,590</td><td>£21,639</td><td>£21,711</td><td>£21,786</td><td>£21,875</td><td>£108,601</td></tr><tr><td>Profit Before Tax</td><td>£2,842</td><td>£3,160</td><td>£3,707</td><td>£4,268</td><td>£4,961</td><td>£18,937</td></tr><tr><td>Profit After Tax      </td><td>£2,302</td><td>£2,560</td><td>£3,003</td><td>£3,457</td><td>£4,018</td><td>£15,339</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£2,306</td><td>£2,564</td><td>£12,403</td><td>£20,236</td><td>£26,347</td><td>£63,857</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>