<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>£10,080</td><td>£10,231</td><td>£10,487</td><td>£10,749</td><td>£11,072</td><td>£52,619</td></tr><tr><td>Total Expenses</td><td>£10,150</td><td>£10,211</td><td>£10,279</td><td>£10,349</td><td>£10,424</td><td>£51,413</td></tr><tr><td>Profit Before Tax</td><td>£-70</td><td>£21</td><td>£208</td><td>£400</td><td>£647</td><td>£1,206</td></tr><tr><td>Profit After Tax      </td><td>£-70</td><td>£17</td><td>£168</td><td>£324</td><td>£524</td><td>£964</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£5,331</td><td>£5,579</td><td>£10,671</td><td>£12,412</td><td>£13,338</td><td>£47,330</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>