<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>£27,768</td><td>£28,185</td><td>£28,889</td><td>£29,611</td><td>£30,500</td><td>£144,953</td></tr><tr><td>Total Expenses</td><td>£24,813</td><td>£24,900</td><td>£25,014</td><td>£25,130</td><td>£25,261</td><td>£125,118</td></tr><tr><td>Profit Before Tax</td><td>£2,955</td><td>£3,284</td><td>£3,875</td><td>£4,482</td><td>£5,238</td><td>£19,835</td></tr><tr><td>Profit After Tax      </td><td>£2,394</td><td>£2,660</td><td>£3,139</td><td>£3,630</td><td>£4,243</td><td>£16,066</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,100</td><td>£18,029</td><td>£23,991</td><td>£52,130</td></tr><tr><td>Net Return</td><td>£2,399</td><td>£2,665</td><td>£13,239</td><td>£21,659</td><td>£28,234</td><td>£68,197</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>