<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>£12,192</td><td>£12,375</td><td>£12,684</td><td>£13,001</td><td>£13,391</td><td>£63,644</td></tr><tr><td>Total Expenses</td><td>£12,344</td><td>£12,409</td><td>£12,483</td><td>£12,558</td><td>£12,640</td><td>£62,434</td></tr><tr><td>Profit Before Tax</td><td>£-152</td><td>£-34</td><td>£202</td><td>£443</td><td>£752</td><td>£1,210</td></tr><tr><td>Profit After Tax      </td><td>£-152</td><td>£-34</td><td>£163</td><td>£359</td><td>£609</td><td>£945</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£10,874</td><td>£13,888</td><td>£15,984</td><td>£52,390</td></tr><tr><td>Net Return</td><td>£5,598</td><td>£5,860</td><td>£11,037</td><td>£14,247</td><td>£16,593</td><td>£53,335</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>24%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>