<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>£13,740</td><td>£14,015</td><td>£14,365</td><td>£14,724</td><td>£15,092</td><td>£71,937</td></tr><tr><td>Total Expenses</td><td>£13,293</td><td>£13,366</td><td>£13,444</td><td>£13,524</td><td>£13,603</td><td>£67,231</td></tr><tr><td>Profit Before Tax</td><td>£447</td><td>£649</td><td>£921</td><td>£1,200</td><td>£1,489</td><td>£4,706</td></tr><tr><td>Profit After Tax      </td><td>£362</td><td>£525</td><td>£746</td><td>£972</td><td>£1,206</td><td>£3,812</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£5,362</td><td>£5,625</td><td>£11,150</td><td>£14,497</td><td>£16,828</td><td>£53,463</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>4%</td><td>4%</td><td>9%</td><td>12%</td><td>13%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>