<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>£9,864</td><td>£10,012</td><td>£10,262</td><td>£10,519</td><td>£10,834</td><td>£51,491</td></tr><tr><td>Total Expenses</td><td>£9,930</td><td>£9,990</td><td>£10,058</td><td>£10,128</td><td>£10,202</td><td>£50,308</td></tr><tr><td>Profit Before Tax</td><td>£-66</td><td>£22</td><td>£204</td><td>£391</td><td>£632</td><td>£1,183</td></tr><tr><td>Profit After Tax      </td><td>£-66</td><td>£18</td><td>£165</td><td>£317</td><td>£512</td><td>£946</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£5,184</td><td>£5,425</td><td>£10,376</td><td>£12,069</td><td>£12,969</td><td>£46,024</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>