<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>£11,268</td><td>£11,437</td><td>£11,723</td><td>£12,016</td><td>£12,376</td><td>£58,820</td></tr><tr><td>Total Expenses</td><td>£11,062</td><td>£11,125</td><td>£11,196</td><td>£11,269</td><td>£11,348</td><td>£56,000</td></tr><tr><td>Profit Before Tax</td><td>£206</td><td>£312</td><td>£527</td><td>£747</td><td>£1,028</td><td>£2,820</td></tr><tr><td>Profit After Tax      </td><td>£167</td><td>£253</td><td>£427</td><td>£605</td><td>£833</td><td>£2,284</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£6,167</td><td>£6,433</td><td>£12,097</td><td>£14,036</td><td>£15,070</td><td>£53,802</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>