<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>£30,552</td><td>£31,010</td><td>£31,786</td><td>£32,580</td><td>£33,558</td><td>£159,486</td></tr><tr><td>Total Expenses</td><td>£30,844</td><td>£30,936</td><td>£31,056</td><td>£31,180</td><td>£31,320</td><td>£155,336</td></tr><tr><td>Profit Before Tax</td><td>£-292</td><td>£75</td><td>£729</td><td>£1,401</td><td>£2,238</td><td>£4,150</td></tr><tr><td>Profit After Tax      </td><td>£-292</td><td>£60</td><td>£591</td><td>£1,134</td><td>£1,812</td><td>£3,306</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>£6,208</td><td>£6,625</td><td>£20,483</td><td>£28,453</td><td>£33,775</td><td>£95,544</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>9%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>