<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>£14,028</td><td>£14,238</td><td>£14,594</td><td>£14,959</td><td>£15,408</td><td>£73,228</td></tr><tr><td>Total Expenses</td><td>£13,945</td><td>£14,077</td><td>£14,216</td><td>£14,358</td><td>£14,505</td><td>£71,101</td></tr><tr><td>Profit Before Tax</td><td>£83</td><td>£161</td><td>£379</td><td>£601</td><td>£903</td><td>£2,127</td></tr><tr><td>Profit After Tax      </td><td>£67</td><td>£131</td><td>£307</td><td>£487</td><td>£731</td><td>£1,723</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£4,997</td><td>£9,219</td><td>£11,775</td><td>£13,552</td><td>£44,418</td></tr><tr><td>Net Return</td><td>£4,942</td><td>£5,128</td><td>£9,526</td><td>£12,262</td><td>£14,283</td><td>£46,141</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>8%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>