<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>£31,968</td><td>£32,448</td><td>£33,259</td><td>£34,090</td><td>£35,113</td><td>£166,877</td></tr><tr><td>Total Expenses</td><td>£31,271</td><td>£31,330</td><td>£31,422</td><td>£31,516</td><td>£31,629</td><td>£157,169</td></tr><tr><td>Profit Before Tax</td><td>£697</td><td>£1,117</td><td>£1,836</td><td>£2,574</td><td>£3,484</td><td>£9,708</td></tr><tr><td>Profit After Tax      </td><td>£565</td><td>£905</td><td>£1,488</td><td>£2,085</td><td>£2,822</td><td>£7,864</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£572</td><td>£912</td><td>£15,388</td><td>£26,897</td><td>£35,839</td><td>£79,607</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>15%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>