<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>£18,828</td><td>£19,110</td><td>£19,588</td><td>£20,078</td><td>£20,680</td><td>£98,285</td></tr><tr><td>Total Expenses</td><td>£18,761</td><td>£18,835</td><td>£18,926</td><td>£19,019</td><td>£19,122</td><td>£94,662</td></tr><tr><td>Profit Before Tax</td><td>£67</td><td>£275</td><td>£662</td><td>£1,059</td><td>£1,559</td><td>£3,622</td></tr><tr><td>Profit After Tax      </td><td>£54</td><td>£223</td><td>£536</td><td>£858</td><td>£1,262</td><td>£2,934</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,609</td><td>£17,729</td><td>£22,644</td><td>£26,061</td><td>£85,419</td></tr><tr><td>Net Return</td><td>£9,429</td><td>£9,832</td><td>£18,266</td><td>£23,502</td><td>£27,324</td><td>£88,353</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>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>