<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>£10,176</td><td>£10,329</td><td>£10,587</td><td>£10,852</td><td>£11,177</td><td>£53,120</td></tr><tr><td>Total Expenses</td><td>£10,179</td><td>£10,240</td><td>£10,309</td><td>£10,379</td><td>£10,455</td><td>£51,562</td></tr><tr><td>Profit Before Tax</td><td>£-3</td><td>£88</td><td>£278</td><td>£472</td><td>£723</td><td>£1,558</td></tr><tr><td>Profit After Tax      </td><td>£-3</td><td>£72</td><td>£225</td><td>£382</td><td>£585</td><td>£1,262</td></tr><tr><td>Change In Property Value</td><td>£5,415</td><td>£5,577</td><td>£10,532</td><td>£12,121</td><td>£12,849</td><td>£46,495</td></tr><tr><td>Net Return</td><td>£5,412</td><td>£5,649</td><td>£10,757</td><td>£12,504</td><td>£13,434</td><td>£47,756</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>20%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>