<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>£14,940</td><td>£15,164</td><td>£15,543</td><td>£15,932</td><td>£16,410</td><td>£77,989</td></tr><tr><td>Total Expenses</td><td>£15,008</td><td>£15,099</td><td>£15,202</td><td>£15,306</td><td>£15,418</td><td>£76,033</td></tr><tr><td>Profit Before Tax</td><td>£-68</td><td>£65</td><td>£342</td><td>£625</td><td>£992</td><td>£1,956</td></tr><tr><td>Profit After Tax      </td><td>£-68</td><td>£53</td><td>£277</td><td>£507</td><td>£803</td><td>£1,571</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,189</td><td>£15,463</td><td>£17,796</td><td>£18,864</td><td>£68,261</td></tr><tr><td>Net Return</td><td>£7,882</td><td>£8,241</td><td>£15,739</td><td>£18,303</td><td>£19,667</td><td>£69,832</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>86%</td></tr></tbody></table></div></div></template></turbo-stream>