<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>£15,000</td><td>£15,225</td><td>£15,606</td><td>£15,996</td><td>£16,476</td><td>£78,302</td></tr><tr><td>Total Expenses</td><td>£15,403</td><td>£15,471</td><td>£15,552</td><td>£15,635</td><td>£15,726</td><td>£77,786</td></tr><tr><td>Profit Before Tax</td><td>£-403</td><td>£-246</td><td>£54</td><td>£361</td><td>£750</td><td>£516</td></tr><tr><td>Profit After Tax      </td><td>£-403</td><td>£-246</td><td>£54</td><td>£292</td><td>£608</td><td>£305</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£17,042</td><td>£57,877</td></tr><tr><td>Net Return</td><td>£5,598</td><td>£5,874</td><td>£12,538</td><td>£16,523</td><td>£17,649</td><td>£58,182</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>