<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>£10,296</td><td>£10,450</td><td>£10,712</td><td>£10,979</td><td>£11,309</td><td>£53,747</td></tr><tr><td>Total Expenses</td><td>£10,171</td><td>£10,233</td><td>£10,302</td><td>£10,372</td><td>£10,448</td><td>£51,525</td></tr><tr><td>Profit Before Tax</td><td>£125</td><td>£218</td><td>£410</td><td>£607</td><td>£861</td><td>£2,221</td></tr><tr><td>Profit After Tax      </td><td>£101</td><td>£176</td><td>£332</td><td>£492</td><td>£697</td><td>£1,799</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,741</td><td>£6,490</td><td>£8,637</td><td>£10,028</td><td>£30,596</td></tr><tr><td>Net Return</td><td>£2,801</td><td>£2,917</td><td>£6,823</td><td>£9,129</td><td>£10,726</td><td>£32,395</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>5%</td><td>5%</td><td>12%</td><td>17%</td><td>20%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>