<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>£13,776</td><td>£14,052</td><td>£14,403</td><td>£14,763</td><td>£15,132</td><td>£72,125</td></tr><tr><td>Total Expenses</td><td>£13,891</td><td>£13,965</td><td>£14,043</td><td>£14,123</td><td>£14,203</td><td>£70,225</td></tr><tr><td>Profit Before Tax</td><td>£-115</td><td>£86</td><td>£360</td><td>£640</td><td>£929</td><td>£1,900</td></tr><tr><td>Profit After Tax      </td><td>£-115</td><td>£70</td><td>£291</td><td>£518</td><td>£753</td><td>£1,517</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£5,406</td><td>£11,028</td><td>£14,337</td><td>£16,559</td><td>£52,630</td></tr><tr><td>Net Return</td><td>£5,185</td><td>£5,476</td><td>£11,320</td><td>£14,855</td><td>£17,312</td><td>£54,147</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>8%</td><td>8%</td><td>17%</td><td>22%</td><td>26%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>