<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>£15,516</td><td>£15,749</td><td>£16,142</td><td>£16,546</td><td>£17,042</td><td>£80,996</td></tr><tr><td>Total Expenses</td><td>£15,294</td><td>£15,333</td><td>£15,386</td><td>£15,441</td><td>£15,504</td><td>£76,957</td></tr><tr><td>Profit Before Tax</td><td>£222</td><td>£416</td><td>£757</td><td>£1,105</td><td>£1,538</td><td>£4,038</td></tr><tr><td>Profit After Tax      </td><td>£180</td><td>£337</td><td>£613</td><td>£895</td><td>£1,246</td><td>£3,271</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£183</td><td>£340</td><td>£7,213</td><td>£12,677</td><td>£16,924</td><td>£37,336</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>