<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>£25,764</td><td>£26,150</td><td>£26,804</td><td>£27,474</td><td>£28,299</td><td>£134,492</td></tr><tr><td>Total Expenses</td><td>£25,294</td><td>£25,345</td><td>£25,421</td><td>£25,499</td><td>£25,592</td><td>£127,150</td></tr><tr><td>Profit Before Tax</td><td>£470</td><td>£806</td><td>£1,384</td><td>£1,976</td><td>£2,707</td><td>£7,342</td></tr><tr><td>Profit After Tax      </td><td>£380</td><td>£653</td><td>£1,121</td><td>£1,600</td><td>£2,193</td><td>£5,947</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,656</td><td>£17,138</td><td>£23,536</td><td>£27,537</td><td>£79,466</td></tr><tr><td>Net Return</td><td>£5,980</td><td>£6,309</td><td>£18,258</td><td>£25,136</td><td>£29,729</td><td>£85,413</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>14%</td><td>16%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>