<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>£10,920</td><td>£11,084</td><td>£11,361</td><td>£11,645</td><td>£11,994</td><td>£57,004</td></tr><tr><td>Total Expenses</td><td>£10,829</td><td>£10,891</td><td>£10,962</td><td>£11,034</td><td>£11,112</td><td>£54,827</td></tr><tr><td>Profit Before Tax</td><td>£91</td><td>£193</td><td>£399</td><td>£611</td><td>£883</td><td>£2,177</td></tr><tr><td>Profit After Tax      </td><td>£74</td><td>£156</td><td>£323</td><td>£495</td><td>£715</td><td>£1,763</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>£5,924</td><td>£6,182</td><td>£11,702</td><td>£13,590</td><td>£14,596</td><td>£51,993</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>20%</td><td>23%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>