<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>£10,140</td><td>£10,292</td><td>£10,549</td><td>£10,813</td><td>£11,138</td><td>£52,932</td></tr><tr><td>Total Expenses</td><td>£9,971</td><td>£10,027</td><td>£10,092</td><td>£10,158</td><td>£10,230</td><td>£50,478</td></tr><tr><td>Profit Before Tax</td><td>£170</td><td>£265</td><td>£457</td><td>£655</td><td>£908</td><td>£2,454</td></tr><tr><td>Profit After Tax      </td><td>£137</td><td>£214</td><td>£370</td><td>£530</td><td>£735</td><td>£1,988</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£5,537</td><td>£5,776</td><td>£10,873</td><td>£12,618</td><td>£13,549</td><td>£48,354</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>