<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>£15,336</td><td>£15,566</td><td>£15,955</td><td>£16,354</td><td>£16,845</td><td>£80,056</td></tr><tr><td>Total Expenses</td><td>£15,238</td><td>£15,307</td><td>£15,389</td><td>£15,472</td><td>£15,564</td><td>£76,969</td></tr><tr><td>Profit Before Tax</td><td>£98</td><td>£259</td><td>£567</td><td>£882</td><td>£1,281</td><td>£3,087</td></tr><tr><td>Profit After Tax      </td><td>£80</td><td>£210</td><td>£459</td><td>£714</td><td>£1,037</td><td>£2,500</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£2,980</td><td>£9,028</td><td>£12,398</td><td>£14,506</td><td>£41,862</td></tr><tr><td>Net Return</td><td>£3,030</td><td>£3,190</td><td>£9,487</td><td>£13,112</td><td>£15,543</td><td>£44,362</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>3%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>