<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>£17,856</td><td>£18,124</td><td>£18,577</td><td>£19,041</td><td>£19,613</td><td>£93,211</td></tr><tr><td>Total Expenses</td><td>£17,672</td><td>£17,745</td><td>£17,833</td><td>£17,923</td><td>£18,023</td><td>£89,196</td></tr><tr><td>Profit Before Tax</td><td>£184</td><td>£379</td><td>£744</td><td>£1,118</td><td>£1,590</td><td>£4,015</td></tr><tr><td>Profit After Tax      </td><td>£149</td><td>£307</td><td>£603</td><td>£906</td><td>£1,288</td><td>£3,252</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£19,882</td><td>£67,523</td></tr><tr><td>Net Return</td><td>£7,149</td><td>£7,447</td><td>£15,168</td><td>£19,841</td><td>£21,170</td><td>£70,775</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>6%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>