<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>£27,492</td><td>£27,904</td><td>£28,602</td><td>£29,317</td><td>£30,197</td><td>£143,512</td></tr><tr><td>Total Expenses</td><td>£25,068</td><td>£25,121</td><td>£25,202</td><td>£25,284</td><td>£25,383</td><td>£126,058</td></tr><tr><td>Profit Before Tax</td><td>£2,424</td><td>£2,783</td><td>£3,400</td><td>£4,033</td><td>£4,814</td><td>£17,454</td></tr><tr><td>Profit After Tax      </td><td>£1,963</td><td>£2,254</td><td>£2,754</td><td>£3,267</td><td>£3,899</td><td>£14,137</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,999</td><td>£19,634</td><td>£26,127</td><td>£56,771</td></tr><tr><td>Net Return</td><td>£1,969</td><td>£2,260</td><td>£13,753</td><td>£22,900</td><td>£30,026</td><td>£70,908</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>