<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>£10,140</td><td>£10,292</td><td>£10,549</td><td>£10,813</td><td>£11,138</td><td>£52,932</td></tr><tr><td>Total Expenses</td><td>£10,154</td><td>£10,215</td><td>£10,283</td><td>£10,354</td><td>£10,429</td><td>£51,434</td></tr><tr><td>Profit Before Tax</td><td>£-14</td><td>£77</td><td>£266</td><td>£459</td><td>£709</td><td>£1,498</td></tr><tr><td>Profit After Tax      </td><td>£-14</td><td>£63</td><td>£215</td><td>£372</td><td>£574</td><td>£1,211</td></tr><tr><td>Change In Property Value</td><td>£5,399</td><td>£5,560</td><td>£10,500</td><td>£12,085</td><td>£12,810</td><td>£46,353</td></tr><tr><td>Net Return</td><td>£5,385</td><td>£5,623</td><td>£10,715</td><td>£12,457</td><td>£13,384</td><td>£47,564</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>10%</td><td>10%</td><td>19%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>