<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>£9,384</td><td>£9,525</td><td>£9,763</td><td>£10,007</td><td>£10,307</td><td>£48,986</td></tr><tr><td>Total Expenses</td><td>£9,584</td><td>£9,644</td><td>£9,711</td><td>£9,779</td><td>£9,852</td><td>£48,570</td></tr><tr><td>Profit Before Tax</td><td>£-200</td><td>£-119</td><td>£52</td><td>£228</td><td>£455</td><td>£416</td></tr><tr><td>Profit After Tax      </td><td>£-200</td><td>£-119</td><td>£42</td><td>£185</td><td>£369</td><td>£276</td></tr><tr><td>Change In Property Value</td><td>£5,025</td><td>£5,176</td><td>£9,774</td><td>£11,248</td><td>£11,923</td><td>£43,146</td></tr><tr><td>Net Return</td><td>£4,825</td><td>£5,056</td><td>£9,816</td><td>£11,433</td><td>£12,292</td><td>£43,422</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>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>