<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>£10,644</td><td>£10,804</td><td>£11,074</td><td>£11,351</td><td>£11,691</td><td>£55,563</td></tr><tr><td>Total Expenses</td><td>£10,603</td><td>£10,665</td><td>£10,735</td><td>£10,806</td><td>£10,883</td><td>£53,691</td></tr><tr><td>Profit Before Tax</td><td>£41</td><td>£139</td><td>£339</td><td>£544</td><td>£808</td><td>£1,872</td></tr><tr><td>Profit After Tax      </td><td>£33</td><td>£113</td><td>£275</td><td>£441</td><td>£655</td><td>£1,517</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£5,733</td><td>£5,984</td><td>£11,361</td><td>£13,200</td><td>£14,180</td><td>£50,458</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>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>