<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>£7,560</td><td>£7,673</td><td>£7,865</td><td>£8,062</td><td>£8,304</td><td>£39,464</td></tr><tr><td>Total Expenses</td><td>£7,417</td><td>£7,486</td><td>£7,558</td><td>£7,633</td><td>£7,710</td><td>£37,804</td></tr><tr><td>Profit Before Tax</td><td>£143</td><td>£188</td><td>£307</td><td>£429</td><td>£594</td><td>£1,660</td></tr><tr><td>Profit After Tax      </td><td>£116</td><td>£152</td><td>£249</td><td>£348</td><td>£481</td><td>£1,345</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,245</td><td>£6,127</td><td>£7,051</td><td>£7,474</td><td>£27,047</td></tr><tr><td>Net Return</td><td>£3,266</td><td>£3,397</td><td>£6,375</td><td>£7,399</td><td>£7,955</td><td>£28,392</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>10%</td><td>20%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>