<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>£16,308</td><td>£16,553</td><td>£16,966</td><td>£17,391</td><td>£17,912</td><td>£85,130</td></tr><tr><td>Total Expenses</td><td>£16,525</td><td>£16,596</td><td>£16,680</td><td>£16,766</td><td>£16,861</td><td>£83,428</td></tr><tr><td>Profit Before Tax</td><td>£-217</td><td>£-43</td><td>£286</td><td>£624</td><td>£1,051</td><td>£1,702</td></tr><tr><td>Profit After Tax      </td><td>£-217</td><td>£-43</td><td>£232</td><td>£506</td><td>£851</td><td>£1,329</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£8,328</td><td>£15,365</td><td>£19,625</td><td>£22,587</td><td>£74,030</td></tr><tr><td>Net Return</td><td>£7,908</td><td>£8,285</td><td>£15,597</td><td>£20,131</td><td>£23,438</td><td>£75,359</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>1%</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>