<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>£24,948</td><td>£25,322</td><td>£25,955</td><td>£26,604</td><td>£27,402</td><td>£130,232</td></tr><tr><td>Total Expenses</td><td>£22,037</td><td>£22,086</td><td>£22,160</td><td>£22,236</td><td>£22,326</td><td>£110,844</td></tr><tr><td>Profit Before Tax</td><td>£2,911</td><td>£3,236</td><td>£3,795</td><td>£4,369</td><td>£5,076</td><td>£19,388</td></tr><tr><td>Profit After Tax      </td><td>£2,358</td><td>£2,622</td><td>£3,074</td><td>£3,538</td><td>£4,112</td><td>£15,704</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,599</td><td>£17,135</td><td>£22,801</td><td>£49,545</td></tr><tr><td>Net Return</td><td>£2,363</td><td>£2,626</td><td>£12,674</td><td>£20,673</td><td>£26,913</td><td>£65,249</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>