<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>£30,900</td><td>£31,363</td><td>£32,148</td><td>£32,951</td><td>£33,940</td><td>£161,302</td></tr><tr><td>Total Expenses</td><td>£30,879</td><td>£30,971</td><td>£31,092</td><td>£31,217</td><td>£31,358</td><td>£155,517</td></tr><tr><td>Profit Before Tax</td><td>£21</td><td>£392</td><td>£1,055</td><td>£1,735</td><td>£2,582</td><td>£5,785</td></tr><tr><td>Profit After Tax      </td><td>£17</td><td>£318</td><td>£855</td><td>£1,405</td><td>£2,091</td><td>£4,686</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,565</td><td>£19,892</td><td>£27,318</td><td>£31,962</td><td>£92,238</td></tr><tr><td>Net Return</td><td>£6,517</td><td>£6,883</td><td>£20,747</td><td>£28,723</td><td>£34,053</td><td>£96,923</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>3%</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>