<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>£14,556</td><td>£14,774</td><td>£15,144</td><td>£15,522</td><td>£15,988</td><td>£75,984</td></tr><tr><td>Total Expenses</td><td>£14,961</td><td>£15,029</td><td>£15,109</td><td>£15,191</td><td>£15,280</td><td>£75,570</td></tr><tr><td>Profit Before Tax</td><td>£-405</td><td>£-255</td><td>£35</td><td>£331</td><td>£708</td><td>£414</td></tr><tr><td>Profit After Tax      </td><td>£-405</td><td>£-255</td><td>£35</td><td>£269</td><td>£573</td><td>£216</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£13,711</td><td>£17,512</td><td>£20,154</td><td>£66,058</td></tr><tr><td>Net Return</td><td>£6,845</td><td>£7,176</td><td>£13,745</td><td>£17,780</td><td>£20,728</td><td>£66,274</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>