<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>£16,788</td><td>£17,040</td><td>£17,466</td><td>£17,902</td><td>£18,440</td><td>£87,636</td></tr><tr><td>Total Expenses</td><td>£16,573</td><td>£16,644</td><td>£16,730</td><td>£16,817</td><td>£16,914</td><td>£83,679</td></tr><tr><td>Profit Before Tax</td><td>£215</td><td>£395</td><td>£736</td><td>£1,085</td><td>£1,526</td><td>£3,957</td></tr><tr><td>Profit After Tax      </td><td>£174</td><td>£320</td><td>£596</td><td>£879</td><td>£1,236</td><td>£3,205</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£18,462</td><td>£62,700</td></tr><tr><td>Net Return</td><td>£6,674</td><td>£6,950</td><td>£14,121</td><td>£18,462</td><td>£19,698</td><td>£65,905</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>