<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>£10,020</td><td>£10,170</td><td>£10,425</td><td>£10,685</td><td>£11,006</td><td>£52,306</td></tr><tr><td>Total Expenses</td><td>£10,104</td><td>£10,165</td><td>£10,233</td><td>£10,303</td><td>£10,378</td><td>£51,183</td></tr><tr><td>Profit Before Tax</td><td>£-84</td><td>£5</td><td>£191</td><td>£382</td><td>£628</td><td>£1,123</td></tr><tr><td>Profit After Tax      </td><td>£-84</td><td>£4</td><td>£155</td><td>£309</td><td>£509</td><td>£894</td></tr><tr><td>Change In Property Value</td><td>£5,370</td><td>£5,531</td><td>£10,445</td><td>£12,021</td><td>£12,742</td><td>£46,108</td></tr><tr><td>Net Return</td><td>£5,286</td><td>£5,536</td><td>£10,600</td><td>£12,330</td><td>£13,251</td><td>£47,002</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>2%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>23%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>