<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>£16,908</td><td>£17,162</td><td>£17,591</td><td>£18,030</td><td>£18,571</td><td>£88,262</td></tr><tr><td>Total Expenses</td><td>£17,091</td><td>£17,197</td><td>£17,315</td><td>£17,436</td><td>£17,565</td><td>£86,605</td></tr><tr><td>Profit Before Tax</td><td>£-183</td><td>£-36</td><td>£275</td><td>£594</td><td>£1,007</td><td>£1,658</td></tr><tr><td>Profit After Tax      </td><td>£-183</td><td>£-36</td><td>£223</td><td>£481</td><td>£815</td><td>£1,301</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£8,815</td><td>£9,233</td><td>£17,725</td><td>£20,625</td><td>£22,167</td><td>£78,565</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>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>