<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>£26,508</td><td>£26,906</td><td>£27,578</td><td>£28,268</td><td>£29,116</td><td>£138,375</td></tr><tr><td>Total Expenses</td><td>£23,383</td><td>£23,434</td><td>£23,512</td><td>£23,592</td><td>£23,688</td><td>£117,610</td></tr><tr><td>Profit Before Tax</td><td>£3,125</td><td>£3,471</td><td>£4,066</td><td>£4,675</td><td>£5,428</td><td>£20,766</td></tr><tr><td>Profit After Tax      </td><td>£2,531</td><td>£2,812</td><td>£3,293</td><td>£3,787</td><td>£4,397</td><td>£16,820</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,199</td><td>£18,206</td><td>£24,226</td><td>£52,641</td></tr><tr><td>Net Return</td><td>£2,536</td><td>£2,817</td><td>£13,493</td><td>£21,993</td><td>£28,623</td><td>£69,462</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>