<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>£13,464</td><td>£13,666</td><td>£14,008</td><td>£14,358</td><td>£14,789</td><td>£70,284</td></tr><tr><td>Total Expenses</td><td>£13,065</td><td>£13,131</td><td>£13,208</td><td>£13,287</td><td>£13,373</td><td>£66,064</td></tr><tr><td>Profit Before Tax</td><td>£399</td><td>£535</td><td>£799</td><td>£1,071</td><td>£1,416</td><td>£4,220</td></tr><tr><td>Profit After Tax      </td><td>£323</td><td>£433</td><td>£648</td><td>£867</td><td>£1,147</td><td>£3,418</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,899</td><td>£8,745</td><td>£11,637</td><td>£25,286</td></tr><tr><td>Net Return</td><td>£326</td><td>£436</td><td>£5,547</td><td>£9,612</td><td>£12,784</td><td>£28,704</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>