<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>£7,104</td><td>£7,211</td><td>£7,391</td><td>£7,576</td><td>£7,803</td><td>£37,084</td></tr><tr><td>Total Expenses</td><td>£7,075</td><td>£7,131</td><td>£7,192</td><td>£7,255</td><td>£7,320</td><td>£35,973</td></tr><tr><td>Profit Before Tax</td><td>£29</td><td>£79</td><td>£199</td><td>£321</td><td>£483</td><td>£1,111</td></tr><tr><td>Profit After Tax      </td><td>£24</td><td>£64</td><td>£161</td><td>£260</td><td>£391</td><td>£900</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,200</td><td>£3,927</td><td>£5,226</td><td>£11,355</td></tr><tr><td>Net Return</td><td>£25</td><td>£65</td><td>£2,361</td><td>£4,187</td><td>£5,617</td><td>£12,255</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>17%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>