<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>£11,364</td><td>£11,534</td><td>£11,823</td><td>£12,118</td><td>£12,482</td><td>£59,322</td></tr><tr><td>Total Expenses</td><td>£11,190</td><td>£11,253</td><td>£11,325</td><td>£11,399</td><td>£11,478</td><td>£56,646</td></tr><tr><td>Profit Before Tax</td><td>£174</td><td>£281</td><td>£498</td><td>£720</td><td>£1,004</td><td>£2,676</td></tr><tr><td>Profit After Tax      </td><td>£141</td><td>£228</td><td>£403</td><td>£583</td><td>£813</td><td>£2,168</td></tr><tr><td>Change In Property Value</td><td>£6,090</td><td>£6,273</td><td>£11,845</td><td>£13,632</td><td>£14,450</td><td>£52,291</td></tr><tr><td>Net Return</td><td>£6,231</td><td>£6,500</td><td>£12,248</td><td>£14,215</td><td>£15,264</td><td>£54,458</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>