<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>£12,924</td><td>£13,118</td><td>£13,446</td><td>£13,782</td><td>£14,195</td><td>£67,465</td></tr><tr><td>Total Expenses</td><td>£12,703</td><td>£12,734</td><td>£12,777</td><td>£12,822</td><td>£12,874</td><td>£63,910</td></tr><tr><td>Profit Before Tax</td><td>£221</td><td>£384</td><td>£668</td><td>£960</td><td>£1,321</td><td>£3,555</td></tr><tr><td>Profit After Tax      </td><td>£179</td><td>£311</td><td>£541</td><td>£778</td><td>£1,070</td><td>£2,879</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,500</td><td>£9,818</td><td>£13,065</td><td>£28,388</td></tr><tr><td>Net Return</td><td>£182</td><td>£314</td><td>£6,041</td><td>£10,595</td><td>£14,135</td><td>£31,267</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>13%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>