<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>£6,456</td><td>£6,553</td><td>£6,717</td><td>£6,885</td><td>£7,091</td><td>£33,701</td></tr><tr><td>Total Expenses</td><td>£6,415</td><td>£6,470</td><td>£6,530</td><td>£6,590</td><td>£6,654</td><td>£32,659</td></tr><tr><td>Profit Before Tax</td><td>£41</td><td>£82</td><td>£187</td><td>£294</td><td>£437</td><td>£1,042</td></tr><tr><td>Profit After Tax      </td><td>£33</td><td>£67</td><td>£151</td><td>£238</td><td>£354</td><td>£844</td></tr><tr><td>Change In Property Value</td><td>£2,375</td><td>£2,434</td><td>£3,992</td><td>£5,709</td><td>£6,571</td><td>£21,081</td></tr><tr><td>Net Return</td><td>£2,408</td><td>£2,501</td><td>£4,144</td><td>£5,947</td><td>£6,925</td><td>£21,926</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>8%</td><td>8%</td><td>14%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>