<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>£45,996</td><td>£46,686</td><td>£47,853</td><td>£49,049</td><td>£50,521</td><td>£240,105</td></tr><tr><td>Total Expenses</td><td>£44,775</td><td>£44,855</td><td>£44,983</td><td>£45,113</td><td>£45,271</td><td>£224,996</td></tr><tr><td>Profit Before Tax</td><td>£1,221</td><td>£1,831</td><td>£2,871</td><td>£3,936</td><td>£5,250</td><td>£15,109</td></tr><tr><td>Profit After Tax      </td><td>£989</td><td>£1,483</td><td>£2,325</td><td>£3,188</td><td>£4,252</td><td>£12,238</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£999</td><td>£1,493</td><td>£22,326</td><td>£38,889</td><td>£51,760</td><td>£115,467</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>11%</td><td>15%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>