<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>£10,200</td><td>£10,353</td><td>£10,612</td><td>£10,877</td><td>£11,203</td><td>£53,245</td></tr><tr><td>Total Expenses</td><td>£10,078</td><td>£10,183</td><td>£10,292</td><td>£10,404</td><td>£10,520</td><td>£51,478</td></tr><tr><td>Profit Before Tax</td><td>£122</td><td>£170</td><td>£319</td><td>£473</td><td>£683</td><td>£1,768</td></tr><tr><td>Profit After Tax      </td><td>£99</td><td>£138</td><td>£259</td><td>£383</td><td>£553</td><td>£1,432</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,331</td><td>£6,146</td><td>£7,850</td><td>£9,035</td><td>£29,612</td></tr><tr><td>Net Return</td><td>£3,349</td><td>£3,469</td><td>£6,405</td><td>£8,233</td><td>£9,588</td><td>£31,044</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>8%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>