<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>£10,932</td><td>£11,096</td><td>£11,373</td><td>£11,658</td><td>£12,007</td><td>£57,067</td></tr><tr><td>Total Expenses</td><td>£10,718</td><td>£10,746</td><td>£10,785</td><td>£10,824</td><td>£10,870</td><td>£53,944</td></tr><tr><td>Profit Before Tax</td><td>£214</td><td>£350</td><td>£589</td><td>£833</td><td>£1,138</td><td>£3,123</td></tr><tr><td>Profit After Tax      </td><td>£173</td><td>£283</td><td>£477</td><td>£675</td><td>£921</td><td>£2,529</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,638</td></tr><tr><td>Net Return</td><td>£2,473</td><td>£2,606</td><td>£7,515</td><td>£10,342</td><td>£12,231</td><td>£35,167</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>4%</td><td>4%</td><td>11%</td><td>15%</td><td>17%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>