<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>£13,476</td><td>£13,678</td><td>£14,020</td><td>£14,371</td><td>£14,802</td><td>£70,347</td></tr><tr><td>Total Expenses</td><td>£13,068</td><td>£13,134</td><td>£13,211</td><td>£13,290</td><td>£13,376</td><td>£66,080</td></tr><tr><td>Profit Before Tax</td><td>£408</td><td>£544</td><td>£809</td><td>£1,080</td><td>£1,426</td><td>£4,267</td></tr><tr><td>Profit After Tax      </td><td>£331</td><td>£441</td><td>£655</td><td>£875</td><td>£1,155</td><td>£3,456</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,900</td><td>£8,747</td><td>£11,639</td><td>£25,291</td></tr><tr><td>Net Return</td><td>£333</td><td>£443</td><td>£5,555</td><td>£9,622</td><td>£12,794</td><td>£28,747</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>39%</td></tr></tbody></table></div></div></template></turbo-stream>