<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>£7,428</td><td>£7,539</td><td>£7,728</td><td>£7,921</td><td>£8,159</td><td>£38,775</td></tr><tr><td>Total Expenses</td><td>£7,305</td><td>£7,363</td><td>£7,424</td><td>£7,488</td><td>£7,554</td><td>£37,134</td></tr><tr><td>Profit Before Tax</td><td>£123</td><td>£177</td><td>£304</td><td>£434</td><td>£605</td><td>£1,641</td></tr><tr><td>Profit After Tax      </td><td>£99</td><td>£143</td><td>£246</td><td>£351</td><td>£490</td><td>£1,329</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,300</td><td>£4,106</td><td>£5,463</td><td>£11,871</td></tr><tr><td>Net Return</td><td>£100</td><td>£144</td><td>£2,546</td><td>£4,457</td><td>£5,953</td><td>£13,201</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>0%</td><td>0%</td><td>7%</td><td>13%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>