<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>£14,988</td><td>£15,213</td><td>£15,593</td><td>£15,983</td><td>£16,462</td><td>£78,239</td></tr><tr><td>Total Expenses</td><td>£15,005</td><td>£15,073</td><td>£15,154</td><td>£15,237</td><td>£15,327</td><td>£75,796</td></tr><tr><td>Profit Before Tax</td><td>£-17</td><td>£140</td><td>£439</td><td>£746</td><td>£1,135</td><td>£2,443</td></tr><tr><td>Profit After Tax      </td><td>£-17</td><td>£113</td><td>£356</td><td>£604</td><td>£919</td><td>£1,976</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£5,916</td><td>£12,069</td><td>£15,689</td><td>£16,474</td><td>£55,948</td></tr><tr><td>Net Return</td><td>£5,783</td><td>£6,029</td><td>£12,424</td><td>£16,294</td><td>£17,393</td><td>£57,924</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>