<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>£43,800</td><td>£44,457</td><td>£45,568</td><td>£46,708</td><td>£48,109</td><td>£228,642</td></tr><tr><td>Total Expenses</td><td>£42,571</td><td>£42,648</td><td>£42,770</td><td>£42,895</td><td>£43,046</td><td>£213,931</td></tr><tr><td>Profit Before Tax</td><td>£1,229</td><td>£1,809</td><td>£2,798</td><td>£3,812</td><td>£5,063</td><td>£14,711</td></tr><tr><td>Profit After Tax      </td><td>£995</td><td>£1,465</td><td>£2,266</td><td>£3,088</td><td>£4,101</td><td>£11,916</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£1,005</td><td>£1,474</td><td>£21,267</td><td>£37,004</td><td>£49,233</td><td>£109,983</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>15%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>