<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>£19,128</td><td>£19,415</td><td>£19,900</td><td>£20,398</td><td>£21,010</td><td>£99,851</td></tr><tr><td>Total Expenses</td><td>£18,791</td><td>£18,866</td><td>£18,957</td><td>£19,051</td><td>£19,155</td><td>£94,819</td></tr><tr><td>Profit Before Tax</td><td>£337</td><td>£549</td><td>£943</td><td>£1,347</td><td>£1,855</td><td>£5,032</td></tr><tr><td>Profit After Tax      </td><td>£273</td><td>£445</td><td>£764</td><td>£1,091</td><td>£1,503</td><td>£4,076</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£277</td><td>£449</td><td>£8,264</td><td>£14,479</td><td>£19,318</td><td>£42,786</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>