<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>£23,520</td><td>£23,873</td><td>£24,470</td><td>£25,081</td><td>£25,834</td><td>£122,778</td></tr><tr><td>Total Expenses</td><td>£23,396</td><td>£23,477</td><td>£23,580</td><td>£23,685</td><td>£23,803</td><td>£117,941</td></tr><tr><td>Profit Before Tax</td><td>£124</td><td>£396</td><td>£890</td><td>£1,396</td><td>£2,031</td><td>£4,837</td></tr><tr><td>Profit After Tax      </td><td>£100</td><td>£320</td><td>£721</td><td>£1,131</td><td>£1,645</td><td>£3,918</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£105</td><td>£325</td><td>£10,321</td><td>£18,267</td><td>£24,449</td><td>£53,467</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</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>34%</td></tr></tbody></table></div></div></template></turbo-stream>