<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>£13,752</td><td>£13,958</td><td>£14,307</td><td>£14,665</td><td>£15,105</td><td>£71,787</td></tr><tr><td>Total Expenses</td><td>£13,294</td><td>£13,361</td><td>£13,438</td><td>£13,518</td><td>£13,605</td><td>£67,216</td></tr><tr><td>Profit Before Tax</td><td>£458</td><td>£598</td><td>£869</td><td>£1,147</td><td>£1,500</td><td>£4,572</td></tr><tr><td>Profit After Tax      </td><td>£371</td><td>£484</td><td>£704</td><td>£929</td><td>£1,215</td><td>£3,703</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£374</td><td>£487</td><td>£5,704</td><td>£9,854</td><td>£13,092</td><td>£29,510</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>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>