<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>£12,840</td><td>£13,033</td><td>£13,358</td><td>£13,692</td><td>£14,103</td><td>£67,027</td></tr><tr><td>Total Expenses</td><td>£12,496</td><td>£12,527</td><td>£12,570</td><td>£12,615</td><td>£12,666</td><td>£62,875</td></tr><tr><td>Profit Before Tax</td><td>£344</td><td>£506</td><td>£788</td><td>£1,078</td><td>£1,437</td><td>£4,152</td></tr><tr><td>Profit After Tax      </td><td>£278</td><td>£410</td><td>£638</td><td>£873</td><td>£1,164</td><td>£3,363</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,727</td><td>£8,263</td><td>£11,348</td><td>£13,277</td><td>£38,314</td></tr><tr><td>Net Return</td><td>£2,978</td><td>£3,137</td><td>£8,901</td><td>£12,221</td><td>£14,440</td><td>£41,677</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>17%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>