<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>£18,600</td><td>£18,879</td><td>£19,351</td><td>£19,835</td><td>£20,430</td><td>£97,095</td></tr><tr><td>Total Expenses</td><td>£18,677</td><td>£18,773</td><td>£18,883</td><td>£18,995</td><td>£19,117</td><td>£94,445</td></tr><tr><td>Profit Before Tax</td><td>£-77</td><td>£106</td><td>£468</td><td>£839</td><td>£1,312</td><td>£2,649</td></tr><tr><td>Profit After Tax      </td><td>£-77</td><td>£86</td><td>£379</td><td>£680</td><td>£1,063</td><td>£2,131</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£10,423</td><td>£10,901</td><td>£20,802</td><td>£24,184</td><td>£25,978</td><td>£92,287</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>