<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>£23,004</td><td>£23,349</td><td>£23,933</td><td>£24,531</td><td>£25,267</td><td>£120,084</td></tr><tr><td>Total Expenses</td><td>£22,551</td><td>£22,631</td><td>£22,733</td><td>£22,836</td><td>£22,953</td><td>£113,704</td></tr><tr><td>Profit Before Tax</td><td>£453</td><td>£718</td><td>£1,200</td><td>£1,695</td><td>£2,314</td><td>£6,380</td></tr><tr><td>Profit After Tax      </td><td>£367</td><td>£581</td><td>£972</td><td>£1,373</td><td>£1,875</td><td>£5,168</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,200</td><td>£16,422</td><td>£21,853</td><td>£47,485</td></tr><tr><td>Net Return</td><td>£372</td><td>£586</td><td>£10,172</td><td>£17,795</td><td>£23,728</td><td>£52,653</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>