<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>£7,200</td><td>£7,308</td><td>£7,491</td><td>£7,678</td><td>£7,908</td><td>£37,585</td></tr><tr><td>Total Expenses</td><td>£7,183</td><td>£7,240</td><td>£7,301</td><td>£7,364</td><td>£7,430</td><td>£36,519</td></tr><tr><td>Profit Before Tax</td><td>£17</td><td>£68</td><td>£189</td><td>£314</td><td>£479</td><td>£1,066</td></tr><tr><td>Profit After Tax      </td><td>£13</td><td>£55</td><td>£153</td><td>£254</td><td>£388</td><td>£863</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,250</td><td>£4,016</td><td>£5,345</td><td>£11,613</td></tr><tr><td>Net Return</td><td>£15</td><td>£56</td><td>£2,403</td><td>£4,271</td><td>£5,732</td><td>£12,477</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>