<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>£9,408</td><td>£9,549</td><td>£9,788</td><td>£10,033</td><td>£10,334</td><td>£49,111</td></tr><tr><td>Total Expenses</td><td>£9,567</td><td>£9,627</td><td>£9,693</td><td>£9,762</td><td>£9,835</td><td>£48,483</td></tr><tr><td>Profit Before Tax</td><td>£-159</td><td>£-78</td><td>£94</td><td>£271</td><td>£499</td><td>£628</td></tr><tr><td>Profit After Tax      </td><td>£-159</td><td>£-78</td><td>£76</td><td>£219</td><td>£404</td><td>£464</td></tr><tr><td>Change In Property Value</td><td>£5,010</td><td>£5,160</td><td>£9,744</td><td>£11,215</td><td>£11,888</td><td>£43,017</td></tr><tr><td>Net Return</td><td>£4,851</td><td>£5,083</td><td>£9,821</td><td>£11,434</td><td>£12,292</td><td>£43,481</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>