<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>£11,484</td><td>£11,656</td><td>£11,948</td><td>£12,246</td><td>£12,614</td><td>£59,948</td></tr><tr><td>Total Expenses</td><td>£11,282</td><td>£11,345</td><td>£11,417</td><td>£11,491</td><td>£11,570</td><td>£57,105</td></tr><tr><td>Profit Before Tax</td><td>£202</td><td>£311</td><td>£531</td><td>£756</td><td>£1,044</td><td>£2,843</td></tr><tr><td>Profit After Tax      </td><td>£164</td><td>£252</td><td>£430</td><td>£612</td><td>£845</td><td>£2,303</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£6,335</td><td>£11,962</td><td>£13,767</td><td>£14,593</td><td>£52,806</td></tr><tr><td>Net Return</td><td>£6,314</td><td>£6,587</td><td>£12,391</td><td>£14,379</td><td>£15,438</td><td>£55,109</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>