<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>£11,280</td><td>£11,449</td><td>£11,735</td><td>£12,029</td><td>£12,390</td><td>£58,883</td></tr><tr><td>Total Expenses</td><td>£11,261</td><td>£11,324</td><td>£11,396</td><td>£11,469</td><td>£11,548</td><td>£56,998</td></tr><tr><td>Profit Before Tax</td><td>£19</td><td>£125</td><td>£340</td><td>£560</td><td>£842</td><td>£1,885</td></tr><tr><td>Profit After Tax      </td><td>£15</td><td>£101</td><td>£275</td><td>£453</td><td>£682</td><td>£1,527</td></tr><tr><td>Change In Property Value</td><td>£4,100</td><td>£4,182</td><td>£8,531</td><td>£11,091</td><td>£11,645</td><td>£39,549</td></tr><tr><td>Net Return</td><td>£4,115</td><td>£4,283</td><td>£8,806</td><td>£11,544</td><td>£12,327</td><td>£41,076</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>66%</td></tr></tbody></table></div></div></template></turbo-stream>