<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>£13,500</td><td>£13,703</td><td>£14,045</td><td>£14,396</td><td>£14,828</td><td>£70,472</td></tr><tr><td>Total Expenses</td><td>£13,269</td><td>£13,335</td><td>£13,412</td><td>£13,491</td><td>£13,577</td><td>£67,084</td></tr><tr><td>Profit Before Tax</td><td>£231</td><td>£368</td><td>£633</td><td>£905</td><td>£1,251</td><td>£3,388</td></tr><tr><td>Profit After Tax      </td><td>£187</td><td>£298</td><td>£513</td><td>£733</td><td>£1,013</td><td>£2,744</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£190</td><td>£300</td><td>£5,513</td><td>£9,658</td><td>£12,890</td><td>£28,551</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>0%</td><td>0%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>