<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>£15,216</td><td>£15,444</td><td>£15,830</td><td>£16,226</td><td>£16,713</td><td>£79,430</td></tr><tr><td>Total Expenses</td><td>£15,052</td><td>£15,139</td><td>£15,239</td><td>£15,340</td><td>£15,449</td><td>£76,219</td></tr><tr><td>Profit Before Tax</td><td>£164</td><td>£305</td><td>£592</td><td>£886</td><td>£1,264</td><td>£3,211</td></tr><tr><td>Profit After Tax      </td><td>£133</td><td>£247</td><td>£479</td><td>£718</td><td>£1,024</td><td>£2,601</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£8,233</td><td>£8,590</td><td>£16,234</td><td>£18,850</td><td>£20,244</td><td>£72,150</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>20%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>