<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>£34,872</td><td>£35,569</td><td>£36,459</td><td>£37,370</td><td>£38,304</td><td>£182,575</td></tr><tr><td>Total Expenses</td><td>£34,735</td><td>£34,817</td><td>£34,916</td><td>£35,018</td><td>£35,122</td><td>£174,609</td></tr><tr><td>Profit Before Tax</td><td>£137</td><td>£753</td><td>£1,542</td><td>£2,352</td><td>£3,182</td><td>£7,966</td></tr><tr><td>Profit After Tax      </td><td>£111</td><td>£610</td><td>£1,249</td><td>£1,905</td><td>£2,577</td><td>£6,452</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,810</td><td>£32,252</td><td>£41,928</td><td>£48,427</td><td>£153,917</td></tr><tr><td>Net Return</td><td>£15,611</td><td>£16,420</td><td>£33,502</td><td>£43,833</td><td>£51,004</td><td>£160,370</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>6%</td><td>9%</td><td>10%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>