<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>£30,240</td><td>£30,694</td><td>£31,461</td><td>£32,247</td><td>£33,215</td><td>£157,857</td></tr><tr><td>Total Expenses</td><td>£26,843</td><td>£26,935</td><td>£27,054</td><td>£27,177</td><td>£27,316</td><td>£135,325</td></tr><tr><td>Profit Before Tax</td><td>£3,397</td><td>£3,759</td><td>£4,407</td><td>£5,071</td><td>£5,899</td><td>£22,532</td></tr><tr><td>Profit After Tax      </td><td>£2,751</td><td>£3,045</td><td>£3,569</td><td>£4,107</td><td>£4,778</td><td>£18,251</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>£2,757</td><td>£3,050</td><td>£14,569</td><td>£23,741</td><td>£30,905</td><td>£75,021</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>