<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>£8,100</td><td>£8,262</td><td>£8,469</td><td>£8,680</td><td>£8,897</td><td>£42,408</td></tr><tr><td>Total Expenses</td><td>£8,166</td><td>£8,228</td><td>£8,292</td><td>£8,357</td><td>£8,421</td><td>£41,465</td></tr><tr><td>Profit Before Tax</td><td>£-66</td><td>£34</td><td>£177</td><td>£323</td><td>£476</td><td>£943</td></tr><tr><td>Profit After Tax      </td><td>£-66</td><td>£27</td><td>£143</td><td>£262</td><td>£386</td><td>£752</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,172</td><td>£7,161</td><td>£9,023</td><td>£9,564</td><td>£33,970</td></tr><tr><td>Net Return</td><td>£3,984</td><td>£4,199</td><td>£7,304</td><td>£9,285</td><td>£9,950</td><td>£34,721</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>9%</td><td>9%</td><td>16%</td><td>20%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>