<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>£35,395</td><td>£36,280</td><td>£37,187</td><td>£38,303</td><td>£182,037</td></tr><tr><td>Total Expenses</td><td>£34,735</td><td>£34,799</td><td>£34,898</td><td>£35,000</td><td>£35,122</td><td>£174,555</td></tr><tr><td>Profit Before Tax</td><td>£137</td><td>£596</td><td>£1,382</td><td>£2,187</td><td>£3,180</td><td>£7,481</td></tr><tr><td>Profit After Tax      </td><td>£111</td><td>£483</td><td>£1,119</td><td>£1,771</td><td>£2,576</td><td>£6,060</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£118</td><td>£490</td><td>£16,619</td><td>£29,439</td><td>£39,394</td><td>£86,062</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>