<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>£25,212</td><td>£25,590</td><td>£26,230</td><td>£26,886</td><td>£27,692</td><td>£131,610</td></tr><tr><td>Total Expenses</td><td>£22,264</td><td>£22,313</td><td>£22,388</td><td>£22,464</td><td>£22,555</td><td>£111,984</td></tr><tr><td>Profit Before Tax</td><td>£2,948</td><td>£3,277</td><td>£3,842</td><td>£4,422</td><td>£5,137</td><td>£19,626</td></tr><tr><td>Profit After Tax      </td><td>£2,388</td><td>£2,655</td><td>£3,112</td><td>£3,581</td><td>£4,161</td><td>£15,897</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£50,066</td></tr><tr><td>Net Return</td><td>£2,393</td><td>£2,659</td><td>£12,812</td><td>£20,896</td><td>£27,202</td><td>£65,963</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>