<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>£13,884</td><td>£14,092</td><td>£14,445</td><td>£14,806</td><td>£15,250</td><td>£72,476</td></tr><tr><td>Total Expenses</td><td>£13,786</td><td>£13,895</td><td>£14,014</td><td>£14,135</td><td>£14,261</td><td>£70,090</td></tr><tr><td>Profit Before Tax</td><td>£98</td><td>£197</td><td>£431</td><td>£671</td><td>£988</td><td>£2,386</td></tr><tr><td>Profit After Tax      </td><td>£80</td><td>£160</td><td>£349</td><td>£544</td><td>£801</td><td>£1,933</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£82</td><td>£162</td><td>£4,649</td><td>£8,219</td><td>£11,015</td><td>£24,127</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>0%</td><td>0%</td><td>7%</td><td>13%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>