<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>£11,004</td><td>£11,169</td><td>£11,448</td><td>£11,734</td><td>£12,087</td><td>£57,442</td></tr><tr><td>Total Expenses</td><td>£11,035</td><td>£11,098</td><td>£11,169</td><td>£11,241</td><td>£11,319</td><td>£55,863</td></tr><tr><td>Profit Before Tax</td><td>£-31</td><td>£71</td><td>£279</td><td>£493</td><td>£767</td><td>£1,580</td></tr><tr><td>Profit After Tax      </td><td>£-31</td><td>£58</td><td>£226</td><td>£400</td><td>£622</td><td>£1,274</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£11,361</td><td>£38,585</td></tr><tr><td>Net Return</td><td>£3,969</td><td>£4,138</td><td>£8,550</td><td>£11,220</td><td>£11,983</td><td>£39,858</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>7%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>