<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>£12,312</td><td>£12,497</td><td>£12,809</td><td>£13,129</td><td>£13,523</td><td>£64,270</td></tr><tr><td>Total Expenses</td><td>£11,958</td><td>£12,022</td><td>£12,096</td><td>£12,172</td><td>£12,254</td><td>£60,503</td></tr><tr><td>Profit Before Tax</td><td>£354</td><td>£474</td><td>£713</td><td>£957</td><td>£1,269</td><td>£3,767</td></tr><tr><td>Profit After Tax      </td><td>£287</td><td>£384</td><td>£577</td><td>£775</td><td>£1,028</td><td>£3,052</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,399</td><td>£7,852</td><td>£10,449</td><td>£22,705</td></tr><tr><td>Net Return</td><td>£289</td><td>£387</td><td>£4,976</td><td>£8,628</td><td>£11,477</td><td>£25,757</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>