<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>£16,572</td><td>£16,821</td><td>£17,241</td><td>£17,672</td><td>£18,202</td><td>£86,508</td></tr><tr><td>Total Expenses</td><td>£16,552</td><td>£16,622</td><td>£16,707</td><td>£16,794</td><td>£16,890</td><td>£83,566</td></tr><tr><td>Profit Before Tax</td><td>£20</td><td>£198</td><td>£534</td><td>£878</td><td>£1,312</td><td>£2,942</td></tr><tr><td>Profit After Tax      </td><td>£17</td><td>£160</td><td>£432</td><td>£711</td><td>£1,063</td><td>£2,383</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£20</td><td>£164</td><td>£6,932</td><td>£12,314</td><td>£16,503</td><td>£35,932</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>