<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>£25,728</td><td>£26,114</td><td>£26,767</td><td>£27,436</td><td>£28,259</td><td>£134,304</td></tr><tr><td>Total Expenses</td><td>£22,710</td><td>£22,760</td><td>£22,836</td><td>£22,914</td><td>£23,007</td><td>£114,227</td></tr><tr><td>Profit Before Tax</td><td>£3,018</td><td>£3,354</td><td>£3,931</td><td>£4,522</td><td>£5,252</td><td>£20,077</td></tr><tr><td>Profit After Tax      </td><td>£2,445</td><td>£2,717</td><td>£3,184</td><td>£3,663</td><td>£4,254</td><td>£16,262</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,899</td><td>£17,670</td><td>£23,514</td><td>£51,093</td></tr><tr><td>Net Return</td><td>£2,450</td><td>£2,722</td><td>£13,083</td><td>£21,333</td><td>£27,768</td><td>£67,355</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>