<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>£26,952</td><td>£27,356</td><td>£28,040</td><td>£28,741</td><td>£29,603</td><td>£140,693</td></tr><tr><td>Total Expenses</td><td>£25,014</td><td>£25,066</td><td>£25,146</td><td>£25,227</td><td>£25,323</td><td>£125,776</td></tr><tr><td>Profit Before Tax</td><td>£1,938</td><td>£2,290</td><td>£2,895</td><td>£3,515</td><td>£4,280</td><td>£14,917</td></tr><tr><td>Profit After Tax      </td><td>£1,569</td><td>£1,855</td><td>£2,345</td><td>£2,847</td><td>£3,467</td><td>£12,082</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,999</td><td>£19,634</td><td>£26,127</td><td>£56,771</td></tr><tr><td>Net Return</td><td>£1,575</td><td>£1,860</td><td>£13,344</td><td>£22,480</td><td>£29,593</td><td>£68,853</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>