<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>£11,256</td><td>£11,425</td><td>£11,710</td><td>£12,003</td><td>£12,363</td><td>£58,758</td></tr><tr><td>Total Expenses</td><td>£11,096</td><td>£11,159</td><td>£11,231</td><td>£11,304</td><td>£11,383</td><td>£56,173</td></tr><tr><td>Profit Before Tax</td><td>£160</td><td>£266</td><td>£480</td><td>£699</td><td>£981</td><td>£2,585</td></tr><tr><td>Profit After Tax      </td><td>£129</td><td>£215</td><td>£389</td><td>£566</td><td>£794</td><td>£2,094</td></tr><tr><td>Change In Property Value</td><td>£6,027</td><td>£6,208</td><td>£11,722</td><td>£13,491</td><td>£14,301</td><td>£51,750</td></tr><tr><td>Net Return</td><td>£6,156</td><td>£6,423</td><td>£12,111</td><td>£14,058</td><td>£15,095</td><td>£53,844</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>10%</td><td>10%</td><td>20%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>