<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>£9,600</td><td>£9,792</td><td>£10,037</td><td>£10,288</td><td>£10,545</td><td>£50,261</td></tr><tr><td>Total Expenses</td><td>£9,308</td><td>£9,373</td><td>£9,441</td><td>£9,510</td><td>£9,578</td><td>£47,209</td></tr><tr><td>Profit Before Tax</td><td>£292</td><td>£419</td><td>£596</td><td>£778</td><td>£967</td><td>£3,052</td></tr><tr><td>Profit After Tax      </td><td>£237</td><td>£339</td><td>£483</td><td>£630</td><td>£783</td><td>£2,472</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£8,487</td><td>£10,694</td><td>£11,336</td><td>£40,261</td></tr><tr><td>Net Return</td><td>£5,037</td><td>£5,283</td><td>£8,970</td><td>£11,324</td><td>£12,119</td><td>£42,733</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>