<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>£13,946</td><td>£14,295</td><td>£14,652</td><td>£15,092</td><td>£71,725</td></tr><tr><td>Total Expenses</td><td>£13,291</td><td>£13,357</td><td>£13,435</td><td>£13,515</td><td>£13,601</td><td>£67,200</td></tr><tr><td>Profit Before Tax</td><td>£449</td><td>£589</td><td>£860</td><td>£1,137</td><td>£1,490</td><td>£4,525</td></tr><tr><td>Profit After Tax      </td><td>£364</td><td>£477</td><td>£696</td><td>£921</td><td>£1,207</td><td>£3,665</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,999</td><td>£8,923</td><td>£11,874</td><td>£25,802</td></tr><tr><td>Net Return</td><td>£366</td><td>£479</td><td>£5,695</td><td>£9,845</td><td>£13,082</td><td>£29,467</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>