<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>£37,200</td><td>£37,758</td><td>£38,702</td><td>£39,669</td><td>£40,860</td><td>£194,189</td></tr><tr><td>Total Expenses</td><td>£36,468</td><td>£36,570</td><td>£36,707</td><td>£36,848</td><td>£37,010</td><td>£183,603</td></tr><tr><td>Profit Before Tax</td><td>£732</td><td>£1,188</td><td>£1,995</td><td>£2,822</td><td>£3,850</td><td>£10,586</td></tr><tr><td>Profit After Tax      </td><td>£593</td><td>£962</td><td>£1,616</td><td>£2,285</td><td>£3,119</td><td>£8,575</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£601</td><td>£970</td><td>£17,116</td><td>£29,954</td><td>£39,937</td><td>£88,577</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>15%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>