<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>£6,000</td><td>£6,090</td><td>£6,242</td><td>£6,398</td><td>£6,590</td><td>£31,321</td></tr><tr><td>Total Expenses</td><td>£5,861</td><td>£5,882</td><td>£5,907</td><td>£5,934</td><td>£5,964</td><td>£29,548</td></tr><tr><td>Profit Before Tax</td><td>£139</td><td>£208</td><td>£335</td><td>£464</td><td>£626</td><td>£1,773</td></tr><tr><td>Profit After Tax      </td><td>£113</td><td>£169</td><td>£271</td><td>£376</td><td>£507</td><td>£1,436</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,075</td><td>£5,043</td><td>£7,211</td><td>£8,300</td><td>£26,629</td></tr><tr><td>Net Return</td><td>£3,113</td><td>£3,244</td><td>£5,314</td><td>£7,588</td><td>£8,807</td><td>£28,065</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>21%</td><td>24%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>