<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>£6,600</td><td>£6,699</td><td>£6,866</td><td>£7,038</td><td>£7,249</td><td>£34,453</td></tr><tr><td>Total Expenses</td><td>£6,508</td><td>£6,564</td><td>£6,624</td><td>£6,685</td><td>£6,749</td><td>£33,131</td></tr><tr><td>Profit Before Tax</td><td>£92</td><td>£135</td><td>£242</td><td>£353</td><td>£500</td><td>£1,322</td></tr><tr><td>Profit After Tax      </td><td>£74</td><td>£109</td><td>£196</td><td>£286</td><td>£405</td><td>£1,071</td></tr><tr><td>Change In Property Value</td><td>£2,425</td><td>£2,486</td><td>£4,076</td><td>£5,829</td><td>£6,709</td><td>£21,525</td></tr><tr><td>Net Return</td><td>£2,499</td><td>£2,595</td><td>£4,273</td><td>£6,115</td><td>£7,114</td><td>£22,596</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>8%</td><td>9%</td><td>14%</td><td>20%</td><td>24%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>