<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>£20,244</td><td>£20,548</td><td>£21,061</td><td>£21,588</td><td>£22,236</td><td>£105,676</td></tr><tr><td>Total Expenses</td><td>£19,981</td><td>£20,023</td><td>£20,085</td><td>£20,149</td><td>£20,224</td><td>£100,463</td></tr><tr><td>Profit Before Tax</td><td>£263</td><td>£524</td><td>£976</td><td>£1,439</td><td>£2,011</td><td>£5,213</td></tr><tr><td>Profit After Tax      </td><td>£213</td><td>£425</td><td>£791</td><td>£1,165</td><td>£1,629</td><td>£4,222</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£217</td><td>£429</td><td>£9,591</td><td>£16,874</td><td>£22,532</td><td>£49,643</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>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>