<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>£24,180</td><td>£24,543</td><td>£25,156</td><td>£25,785</td><td>£26,559</td><td>£126,223</td></tr><tr><td>Total Expenses</td><td>£21,367</td><td>£21,415</td><td>£21,487</td><td>£21,561</td><td>£21,649</td><td>£107,477</td></tr><tr><td>Profit Before Tax</td><td>£2,813</td><td>£3,128</td><td>£3,670</td><td>£4,225</td><td>£4,910</td><td>£18,745</td></tr><tr><td>Profit After Tax      </td><td>£2,279</td><td>£2,534</td><td>£2,972</td><td>£3,422</td><td>£3,977</td><td>£15,184</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£2,283</td><td>£2,538</td><td>£12,273</td><td>£20,023</td><td>£26,068</td><td>£63,185</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>