<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>£4,908</td><td>£4,982</td><td>£5,106</td><td>£5,234</td><td>£5,391</td><td>£25,620</td></tr><tr><td>Total Expenses</td><td>£4,879</td><td>£4,898</td><td>£4,921</td><td>£4,945</td><td>£4,971</td><td>£24,614</td></tr><tr><td>Profit Before Tax</td><td>£29</td><td>£84</td><td>£185</td><td>£289</td><td>£420</td><td>£1,007</td></tr><tr><td>Profit After Tax      </td><td>£24</td><td>£68</td><td>£150</td><td>£234</td><td>£340</td><td>£816</td></tr><tr><td>Change In Property Value</td><td>£2,450</td><td>£2,511</td><td>£4,633</td><td>£5,918</td><td>£6,811</td><td>£22,323</td></tr><tr><td>Net Return</td><td>£2,474</td><td>£2,579</td><td>£4,783</td><td>£6,152</td><td>£7,151</td><td>£23,138</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>24%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>