<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>£10,992</td><td>£11,157</td><td>£11,436</td><td>£11,722</td><td>£12,073</td><td>£57,380</td></tr><tr><td>Total Expenses</td><td>£11,042</td><td>£11,109</td><td>£11,184</td><td>£11,261</td><td>£11,344</td><td>£55,940</td></tr><tr><td>Profit Before Tax</td><td>£-50</td><td>£48</td><td>£251</td><td>£460</td><td>£730</td><td>£1,440</td></tr><tr><td>Profit After Tax      </td><td>£-50</td><td>£39</td><td>£204</td><td>£373</td><td>£591</td><td>£1,157</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£5,800</td><td>£6,064</td><td>£11,582</td><td>£13,468</td><td>£14,472</td><td>£51,386</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>