<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>£29,112</td><td>£29,549</td><td>£30,287</td><td>£31,045</td><td>£31,976</td><td>£151,969</td></tr><tr><td>Total Expenses</td><td>£25,629</td><td>£25,684</td><td>£25,769</td><td>£25,856</td><td>£25,959</td><td>£128,898</td></tr><tr><td>Profit Before Tax</td><td>£3,483</td><td>£3,864</td><td>£4,518</td><td>£5,189</td><td>£6,016</td><td>£23,071</td></tr><tr><td>Profit After Tax      </td><td>£2,821</td><td>£3,130</td><td>£3,660</td><td>£4,203</td><td>£4,873</td><td>£18,687</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£57,808</td></tr><tr><td>Net Return</td><td>£2,827</td><td>£3,136</td><td>£14,860</td><td>£24,195</td><td>£31,478</td><td>£76,495</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>