<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>£16,320</td><td>£16,565</td><td>£16,979</td><td>£17,403</td><td>£17,925</td><td>£85,193</td></tr><tr><td>Total Expenses</td><td>£16,326</td><td>£16,396</td><td>£16,481</td><td>£16,567</td><td>£16,662</td><td>£82,433</td></tr><tr><td>Profit Before Tax</td><td>£-6</td><td>£168</td><td>£498</td><td>£836</td><td>£1,263</td><td>£2,760</td></tr><tr><td>Profit After Tax      </td><td>£-6</td><td>£136</td><td>£403</td><td>£677</td><td>£1,023</td><td>£2,234</td></tr><tr><td>Change In Property Value</td><td>£6,399</td><td>£6,527</td><td>£13,315</td><td>£17,310</td><td>£18,175</td><td>£61,726</td></tr><tr><td>Net Return</td><td>£6,393</td><td>£6,663</td><td>£13,718</td><td>£17,987</td><td>£19,198</td><td>£63,960</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>6%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>