<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>£11,832</td><td>£12,009</td><td>£12,310</td><td>£12,617</td><td>£12,996</td><td>£61,765</td></tr><tr><td>Total Expenses</td><td>£12,015</td><td>£12,090</td><td>£12,174</td><td>£12,260</td><td>£12,351</td><td>£60,889</td></tr><tr><td>Profit Before Tax</td><td>£-183</td><td>£-81</td><td>£136</td><td>£358</td><td>£645</td><td>£875</td></tr><tr><td>Profit After Tax      </td><td>£-183</td><td>£-81</td><td>£110</td><td>£290</td><td>£523</td><td>£659</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£6,117</td><td>£6,408</td><td>£12,363</td><td>£14,392</td><td>£15,471</td><td>£54,753</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>10%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>