<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>£9,984</td><td>£10,134</td><td>£10,387</td><td>£10,647</td><td>£10,966</td><td>£52,118</td></tr><tr><td>Total Expenses</td><td>£9,830</td><td>£9,857</td><td>£9,893</td><td>£9,930</td><td>£9,972</td><td>£49,481</td></tr><tr><td>Profit Before Tax</td><td>£154</td><td>£277</td><td>£494</td><td>£717</td><td>£994</td><td>£2,636</td></tr><tr><td>Profit After Tax      </td><td>£125</td><td>£224</td><td>£400</td><td>£581</td><td>£805</td><td>£2,136</td></tr><tr><td>Change In Property Value</td><td>£2,100</td><td>£2,121</td><td>£6,427</td><td>£8,826</td><td>£10,326</td><td>£29,800</td></tr><tr><td>Net Return</td><td>£2,225</td><td>£2,345</td><td>£6,827</td><td>£9,407</td><td>£11,131</td><td>£31,935</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>11%</td><td>15%</td><td>17%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>