<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>£7,248</td><td>£7,357</td><td>£7,541</td><td>£7,729</td><td>£7,961</td><td>£37,836</td></tr><tr><td>Total Expenses</td><td>£7,275</td><td>£7,298</td><td>£7,327</td><td>£7,357</td><td>£7,390</td><td>£36,647</td></tr><tr><td>Profit Before Tax</td><td>£-27</td><td>£59</td><td>£214</td><td>£373</td><td>£571</td><td>£1,189</td></tr><tr><td>Profit After Tax      </td><td>£-27</td><td>£48</td><td>£173</td><td>£302</td><td>£462</td><td>£958</td></tr><tr><td>Change In Property Value</td><td>£1,525</td><td>£1,540</td><td>£4,667</td><td>£6,409</td><td>£7,499</td><td>£21,640</td></tr><tr><td>Net Return</td><td>£1,498</td><td>£1,588</td><td>£4,840</td><td>£6,711</td><td>£7,961</td><td>£22,598</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>2%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>