<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>£28,596</td><td>£29,025</td><td>£29,751</td><td>£30,494</td><td>£31,409</td><td>£149,275</td></tr><tr><td>Total Expenses</td><td>£25,179</td><td>£25,233</td><td>£25,317</td><td>£25,402</td><td>£25,504</td><td>£126,635</td></tr><tr><td>Profit Before Tax</td><td>£3,417</td><td>£3,792</td><td>£4,434</td><td>£5,092</td><td>£5,905</td><td>£22,640</td></tr><tr><td>Profit After Tax      </td><td>£2,768</td><td>£3,071</td><td>£3,592</td><td>£4,125</td><td>£4,783</td><td>£18,339</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>£2,773</td><td>£3,077</td><td>£14,591</td><td>£23,758</td><td>£30,910</td><td>£75,109</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>