<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>£29,892</td><td>£30,340</td><td>£31,099</td><td>£31,876</td><td>£32,833</td><td>£156,040</td></tr><tr><td>Total Expenses</td><td>£26,300</td><td>£26,357</td><td>£26,443</td><td>£26,532</td><td>£26,638</td><td>£132,271</td></tr><tr><td>Profit Before Tax</td><td>£3,592</td><td>£3,984</td><td>£4,656</td><td>£5,344</td><td>£6,194</td><td>£23,770</td></tr><tr><td>Profit After Tax      </td><td>£2,909</td><td>£3,227</td><td>£3,771</td><td>£4,329</td><td>£5,017</td><td>£19,253</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,499</td><td>£20,526</td><td>£27,314</td><td>£59,351</td></tr><tr><td>Net Return</td><td>£2,915</td><td>£3,233</td><td>£15,270</td><td>£24,855</td><td>£32,332</td><td>£78,605</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>