<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>£10,320</td><td>£10,475</td><td>£10,737</td><td>£11,005</td><td>£11,335</td><td>£53,872</td></tr><tr><td>Total Expenses</td><td>£10,174</td><td>£10,235</td><td>£10,304</td><td>£10,375</td><td>£10,451</td><td>£51,538</td></tr><tr><td>Profit Before Tax</td><td>£147</td><td>£240</td><td>£433</td><td>£630</td><td>£885</td><td>£2,334</td></tr><tr><td>Profit After Tax      </td><td>£119</td><td>£194</td><td>£350</td><td>£511</td><td>£717</td><td>£1,890</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,521</td><td>£10,605</td><td>£12,206</td><td>£12,938</td><td>£48,569</td></tr><tr><td>Net Return</td><td>£6,419</td><td>£6,715</td><td>£10,955</td><td>£12,716</td><td>£13,655</td><td>£50,459</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>12%</td><td>12%</td><td>20%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>