<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>£34,500</td><td>£35,017</td><td>£35,893</td><td>£36,790</td><td>£37,894</td><td>£180,095</td></tr><tr><td>Total Expenses</td><td>£33,706</td><td>£33,770</td><td>£33,868</td><td>£33,968</td><td>£34,090</td><td>£169,402</td></tr><tr><td>Profit Before Tax</td><td>£794</td><td>£1,248</td><td>£2,025</td><td>£2,822</td><td>£3,804</td><td>£10,693</td></tr><tr><td>Profit After Tax      </td><td>£643</td><td>£1,011</td><td>£1,640</td><td>£2,286</td><td>£3,082</td><td>£8,661</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,575</td><td>£22,952</td><td>£31,521</td><td>£36,880</td><td>£106,428</td></tr><tr><td>Net Return</td><td>£8,143</td><td>£8,586</td><td>£24,593</td><td>£33,807</td><td>£39,961</td><td>£115,089</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>3%</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>