<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>£23,088</td><td>£23,434</td><td>£24,020</td><td>£24,621</td><td>£25,359</td><td>£120,522</td></tr><tr><td>Total Expenses</td><td>£20,970</td><td>£21,051</td><td>£21,152</td><td>£21,256</td><td>£21,373</td><td>£105,803</td></tr><tr><td>Profit Before Tax</td><td>£2,118</td><td>£2,383</td><td>£2,868</td><td>£3,364</td><td>£3,986</td><td>£14,719</td></tr><tr><td>Profit After Tax      </td><td>£1,715</td><td>£1,931</td><td>£2,323</td><td>£2,725</td><td>£3,229</td><td>£11,923</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,399</td><td>£14,993</td><td>£19,951</td><td>£43,351</td></tr><tr><td>Net Return</td><td>£1,720</td><td>£1,935</td><td>£10,722</td><td>£17,718</td><td>£23,180</td><td>£55,274</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>