<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>£31,344</td><td>£31,814</td><td>£32,610</td><td>£33,425</td><td>£34,427</td><td>£163,620</td></tr><tr><td>Total Expenses</td><td>£27,747</td><td>£27,840</td><td>£27,963</td><td>£28,088</td><td>£28,231</td><td>£139,869</td></tr><tr><td>Profit Before Tax</td><td>£3,597</td><td>£3,974</td><td>£4,647</td><td>£5,337</td><td>£6,196</td><td>£23,751</td></tr><tr><td>Profit After Tax      </td><td>£2,913</td><td>£3,219</td><td>£3,764</td><td>£4,323</td><td>£5,019</td><td>£19,238</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,399</td><td>£20,348</td><td>£27,077</td><td>£58,835</td></tr><tr><td>Net Return</td><td>£2,919</td><td>£3,225</td><td>£15,163</td><td>£24,670</td><td>£32,096</td><td>£78,073</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>