<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>£39,372</td><td>£39,963</td><td>£40,962</td><td>£41,986</td><td>£43,245</td><td>£205,527</td></tr><tr><td>Total Expenses</td><td>£39,153</td><td>£39,223</td><td>£39,334</td><td>£39,447</td><td>£39,584</td><td>£196,742</td></tr><tr><td>Profit Before Tax</td><td>£219</td><td>£739</td><td>£1,628</td><td>£2,538</td><td>£3,661</td><td>£8,786</td></tr><tr><td>Profit After Tax      </td><td>£178</td><td>£599</td><td>£1,318</td><td>£2,056</td><td>£2,966</td><td>£7,116</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£186</td><td>£607</td><td>£18,819</td><td>£33,294</td><td>£44,535</td><td>£97,441</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>2%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>