<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>£26,748</td><td>£27,149</td><td>£27,828</td><td>£28,524</td><td>£29,379</td><td>£139,628</td></tr><tr><td>Total Expenses</td><td>£25,901</td><td>£25,987</td><td>£26,098</td><td>£26,211</td><td>£26,340</td><td>£130,537</td></tr><tr><td>Profit Before Tax</td><td>£847</td><td>£1,162</td><td>£1,730</td><td>£2,312</td><td>£3,040</td><td>£9,091</td></tr><tr><td>Profit After Tax      </td><td>£686</td><td>£941</td><td>£1,401</td><td>£1,873</td><td>£2,462</td><td>£7,364</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£691</td><td>£947</td><td>£12,102</td><td>£20,973</td><td>£27,879</td><td>£62,591</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>