<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>£21,504</td><td>£21,827</td><td>£22,372</td><td>£22,932</td><td>£23,619</td><td>£112,254</td></tr><tr><td>Total Expenses</td><td>£21,337</td><td>£21,491</td><td>£21,659</td><td>£21,831</td><td>£22,013</td><td>£108,331</td></tr><tr><td>Profit Before Tax</td><td>£167</td><td>£336</td><td>£713</td><td>£1,100</td><td>£1,606</td><td>£3,922</td></tr><tr><td>Profit After Tax      </td><td>£136</td><td>£272</td><td>£578</td><td>£891</td><td>£1,301</td><td>£3,177</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£139</td><td>£275</td><td>£7,578</td><td>£13,386</td><td>£17,929</td><td>£39,307</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>35%</td></tr></tbody></table></div></div></template></turbo-stream>