<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>£15,192</td><td>£15,420</td><td>£15,805</td><td>£16,201</td><td>£16,687</td><td>£79,304</td></tr><tr><td>Total Expenses</td><td>£15,514</td><td>£15,612</td><td>£15,722</td><td>£15,834</td><td>£15,953</td><td>£78,634</td></tr><tr><td>Profit Before Tax</td><td>£-322</td><td>£-192</td><td>£84</td><td>£367</td><td>£734</td><td>£670</td></tr><tr><td>Profit After Tax      </td><td>£-322</td><td>£-192</td><td>£68</td><td>£297</td><td>£594</td><td>£445</td></tr><tr><td>Change In Property Value</td><td>£8,085</td><td>£8,328</td><td>£15,725</td><td>£18,098</td><td>£19,184</td><td>£69,420</td></tr><tr><td>Net Return</td><td>£7,763</td><td>£8,135</td><td>£15,793</td><td>£18,395</td><td>£19,778</td><td>£69,865</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>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>