<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>£13,776</td><td>£13,983</td><td>£14,332</td><td>£14,691</td><td>£15,131</td><td>£71,913</td></tr><tr><td>Total Expenses</td><td>£13,316</td><td>£13,383</td><td>£13,461</td><td>£13,540</td><td>£13,627</td><td>£67,327</td></tr><tr><td>Profit Before Tax</td><td>£460</td><td>£600</td><td>£871</td><td>£1,150</td><td>£1,504</td><td>£4,585</td></tr><tr><td>Profit After Tax      </td><td>£372</td><td>£486</td><td>£706</td><td>£932</td><td>£1,218</td><td>£3,714</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,010</td><td>£8,943</td><td>£11,901</td><td>£25,859</td></tr><tr><td>Net Return</td><td>£375</td><td>£488</td><td>£5,716</td><td>£9,875</td><td>£13,119</td><td>£29,573</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>