<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>£20,076</td><td>£20,377</td><td>£20,887</td><td>£21,409</td><td>£22,051</td><td>£104,799</td></tr><tr><td>Total Expenses</td><td>£19,878</td><td>£19,954</td><td>£20,048</td><td>£20,144</td><td>£20,251</td><td>£100,273</td></tr><tr><td>Profit Before Tax</td><td>£198</td><td>£423</td><td>£839</td><td>£1,265</td><td>£1,800</td><td>£4,526</td></tr><tr><td>Profit After Tax      </td><td>£161</td><td>£343</td><td>£680</td><td>£1,025</td><td>£1,458</td><td>£3,666</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,250</td><td>£18,911</td><td>£24,154</td><td>£27,799</td><td>£91,114</td></tr><tr><td>Net Return</td><td>£10,161</td><td>£10,593</td><td>£19,591</td><td>£25,179</td><td>£29,257</td><td>£94,780</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>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>