<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>£17,052</td><td>£17,308</td><td>£17,740</td><td>£18,184</td><td>£18,730</td><td>£89,014</td></tr><tr><td>Total Expenses</td><td>£16,798</td><td>£16,870</td><td>£16,956</td><td>£17,044</td><td>£17,141</td><td>£84,808</td></tr><tr><td>Profit Before Tax</td><td>£254</td><td>£438</td><td>£785</td><td>£1,140</td><td>£1,588</td><td>£4,205</td></tr><tr><td>Profit After Tax      </td><td>£206</td><td>£355</td><td>£636</td><td>£923</td><td>£1,287</td><td>£3,406</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,732</td><td>£13,733</td><td>£17,853</td><td>£18,746</td><td>£63,664</td></tr><tr><td>Net Return</td><td>£6,806</td><td>£7,087</td><td>£14,369</td><td>£18,777</td><td>£20,032</td><td>£67,071</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>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>