<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>£13,200</td><td>£13,464</td><td>£13,801</td><td>£14,146</td><td>£14,499</td><td>£69,109</td></tr><tr><td>Total Expenses</td><td>£12,842</td><td>£12,914</td><td>£12,991</td><td>£13,069</td><td>£13,147</td><td>£64,964</td></tr><tr><td>Profit Before Tax</td><td>£358</td><td>£550</td><td>£810</td><td>£1,076</td><td>£1,352</td><td>£4,145</td></tr><tr><td>Profit After Tax      </td><td>£290</td><td>£445</td><td>£656</td><td>£872</td><td>£1,095</td><td>£3,358</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£14,997</td><td>£47,665</td></tr><tr><td>Net Return</td><td>£5,090</td><td>£5,341</td><td>£10,644</td><td>£13,856</td><td>£16,092</td><td>£51,022</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>