<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>£17,400</td><td>£17,661</td><td>£18,103</td><td>£18,555</td><td>£19,112</td><td>£90,830</td></tr><tr><td>Total Expenses</td><td>£17,230</td><td>£17,302</td><td>£17,389</td><td>£17,478</td><td>£17,576</td><td>£86,974</td></tr><tr><td>Profit Before Tax</td><td>£171</td><td>£359</td><td>£714</td><td>£1,077</td><td>£1,536</td><td>£3,857</td></tr><tr><td>Profit After Tax      </td><td>£138</td><td>£291</td><td>£578</td><td>£873</td><td>£1,244</td><td>£3,124</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£10,338</td><td>£10,797</td><td>£20,417</td><td>£23,705</td><td>£25,446</td><td>£90,704</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>10%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>