<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>£16,380</td><td>£16,626</td><td>£17,041</td><td>£17,467</td><td>£17,991</td><td>£85,506</td></tr><tr><td>Total Expenses</td><td>£16,136</td><td>£16,206</td><td>£16,291</td><td>£16,377</td><td>£16,472</td><td>£81,482</td></tr><tr><td>Profit Before Tax</td><td>£244</td><td>£420</td><td>£751</td><td>£1,090</td><td>£1,519</td><td>£4,024</td></tr><tr><td>Profit After Tax      </td><td>£198</td><td>£340</td><td>£608</td><td>£883</td><td>£1,231</td><td>£3,259</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£3,348</td><td>£3,521</td><td>£10,248</td><td>£14,122</td><td>£16,720</td><td>£47,959</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>3%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>