<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>£11,196</td><td>£11,364</td><td>£11,648</td><td>£11,939</td><td>£12,297</td><td>£58,445</td></tr><tr><td>Total Expenses</td><td>£11,055</td><td>£11,117</td><td>£11,189</td><td>£11,262</td><td>£11,340</td><td>£55,963</td></tr><tr><td>Profit Before Tax</td><td>£141</td><td>£247</td><td>£459</td><td>£677</td><td>£957</td><td>£2,482</td></tr><tr><td>Profit After Tax      </td><td>£115</td><td>£200</td><td>£372</td><td>£549</td><td>£775</td><td>£2,010</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£6,115</td><td>£6,380</td><td>£12,042</td><td>£13,980</td><td>£15,012</td><td>£53,528</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>