<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>£8,844</td><td>£8,977</td><td>£9,201</td><td>£9,431</td><td>£9,714</td><td>£46,167</td></tr><tr><td>Total Expenses</td><td>£8,935</td><td>£8,994</td><td>£9,060</td><td>£9,126</td><td>£9,197</td><td>£45,312</td></tr><tr><td>Profit Before Tax</td><td>£-91</td><td>£-17</td><td>£142</td><td>£305</td><td>£517</td><td>£855</td></tr><tr><td>Profit After Tax      </td><td>£-91</td><td>£-17</td><td>£115</td><td>£247</td><td>£419</td><td>£672</td></tr><tr><td>Change In Property Value</td><td>£3,813</td><td>£3,908</td><td>£7,210</td><td>£9,209</td><td>£10,598</td><td>£34,737</td></tr><tr><td>Net Return</td><td>£3,722</td><td>£3,890</td><td>£7,325</td><td>£9,455</td><td>£11,017</td><td>£35,409</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>24%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>