<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£12,869</td><td>£12,899</td><td>£12,942</td><td>£12,986</td><td>£13,037</td><td>£64,733</td></tr><tr><td>Profit Before Tax</td><td>£-269</td><td>£-110</td><td>£167</td><td>£451</td><td>£803</td><td>£1,041</td></tr><tr><td>Profit After Tax      </td><td>£-269</td><td>£-110</td><td>£135</td><td>£365</td><td>£650</td><td>£771</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£13,238</td><td>£16,908</td><td>£19,459</td><td>£63,780</td></tr><tr><td>Net Return</td><td>£6,731</td><td>£7,065</td><td>£13,373</td><td>£17,273</td><td>£20,109</td><td>£64,551</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>