<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>£30,420</td><td>£30,876</td><td>£31,648</td><td>£32,439</td><td>£33,413</td><td>£158,797</td></tr><tr><td>Total Expenses</td><td>£26,752</td><td>£26,809</td><td>£26,897</td><td>£26,987</td><td>£27,095</td><td>£134,540</td></tr><tr><td>Profit Before Tax</td><td>£3,668</td><td>£4,067</td><td>£4,751</td><td>£5,452</td><td>£6,318</td><td>£24,257</td></tr><tr><td>Profit After Tax      </td><td>£2,971</td><td>£3,295</td><td>£3,849</td><td>£4,416</td><td>£5,117</td><td>£19,648</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£2,977</td><td>£3,300</td><td>£15,549</td><td>£25,301</td><td>£32,909</td><td>£80,037</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>