<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>£15,984</td><td>£16,224</td><td>£16,629</td><td>£17,045</td><td>£17,556</td><td>£83,439</td></tr><tr><td>Total Expenses</td><td>£15,588</td><td>£15,623</td><td>£15,675</td><td>£15,727</td><td>£15,789</td><td>£78,402</td></tr><tr><td>Profit Before Tax</td><td>£396</td><td>£600</td><td>£955</td><td>£1,318</td><td>£1,767</td><td>£5,036</td></tr><tr><td>Profit After Tax      </td><td>£321</td><td>£486</td><td>£773</td><td>£1,067</td><td>£1,432</td><td>£4,080</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,434</td><td>£10,405</td><td>£14,290</td><td>£16,719</td><td>£48,247</td></tr><tr><td>Net Return</td><td>£3,721</td><td>£3,920</td><td>£11,178</td><td>£15,357</td><td>£18,150</td><td>£52,327</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>4%</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>