<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>£10,356</td><td>£10,511</td><td>£10,774</td><td>£11,043</td><td>£11,375</td><td>£54,060</td></tr><tr><td>Total Expenses</td><td>£10,375</td><td>£10,437</td><td>£10,506</td><td>£10,577</td><td>£10,653</td><td>£52,549</td></tr><tr><td>Profit Before Tax</td><td>£-19</td><td>£74</td><td>£268</td><td>£466</td><td>£722</td><td>£1,511</td></tr><tr><td>Profit After Tax      </td><td>£-19</td><td>£60</td><td>£217</td><td>£378</td><td>£585</td><td>£1,220</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£10,795</td><td>£12,424</td><td>£13,169</td><td>£47,654</td></tr><tr><td>Net Return</td><td>£5,531</td><td>£5,777</td><td>£11,012</td><td>£12,801</td><td>£13,754</td><td>£48,874</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>