<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>£30,504</td><td>£30,962</td><td>£31,736</td><td>£32,529</td><td>£33,505</td><td>£159,235</td></tr><tr><td>Total Expenses</td><td>£29,855</td><td>£29,912</td><td>£30,000</td><td>£30,091</td><td>£30,199</td><td>£150,057</td></tr><tr><td>Profit Before Tax</td><td>£649</td><td>£1,049</td><td>£1,735</td><td>£2,438</td><td>£3,306</td><td>£9,178</td></tr><tr><td>Profit After Tax      </td><td>£526</td><td>£850</td><td>£1,406</td><td>£1,975</td><td>£2,678</td><td>£7,434</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,260</td><td>£23,670</td><td>£31,497</td><td>£68,441</td></tr><tr><td>Net Return</td><td>£532</td><td>£857</td><td>£14,666</td><td>£25,645</td><td>£34,175</td><td>£75,875</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>