<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>£33,744</td><td>£34,250</td><td>£35,106</td><td>£35,984</td><td>£37,064</td><td>£176,148</td></tr><tr><td>Total Expenses</td><td>£33,631</td><td>£33,693</td><td>£33,789</td><td>£33,888</td><td>£34,006</td><td>£169,007</td></tr><tr><td>Profit Before Tax</td><td>£113</td><td>£557</td><td>£1,317</td><td>£2,096</td><td>£3,057</td><td>£7,141</td></tr><tr><td>Profit After Tax      </td><td>£92</td><td>£451</td><td>£1,067</td><td>£1,698</td><td>£2,476</td><td>£5,784</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,575</td><td>£22,952</td><td>£31,521</td><td>£36,880</td><td>£106,428</td></tr><tr><td>Net Return</td><td>£7,592</td><td>£8,026</td><td>£24,019</td><td>£33,219</td><td>£39,356</td><td>£112,213</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>3%</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>