<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>£28,992</td><td>£29,427</td><td>£30,163</td><td>£30,917</td><td>£31,844</td><td>£151,342</td></tr><tr><td>Total Expenses</td><td>£26,411</td><td>£26,466</td><td>£26,550</td><td>£26,636</td><td>£26,740</td><td>£132,803</td></tr><tr><td>Profit Before Tax</td><td>£2,581</td><td>£2,961</td><td>£3,613</td><td>£4,280</td><td>£5,104</td><td>£18,540</td></tr><tr><td>Profit After Tax      </td><td>£2,091</td><td>£2,399</td><td>£2,926</td><td>£3,467</td><td>£4,135</td><td>£15,017</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£2,097</td><td>£2,404</td><td>£14,526</td><td>£24,173</td><td>£31,689</td><td>£74,890</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>