<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>£9,036</td><td>£9,172</td><td>£9,401</td><td>£9,636</td><td>£9,925</td><td>£47,169</td></tr><tr><td>Total Expenses</td><td>£8,958</td><td>£9,029</td><td>£9,106</td><td>£9,184</td><td>£9,266</td><td>£45,544</td></tr><tr><td>Profit Before Tax</td><td>£78</td><td>£142</td><td>£295</td><td>£452</td><td>£659</td><td>£1,626</td></tr><tr><td>Profit After Tax      </td><td>£63</td><td>£115</td><td>£239</td><td>£366</td><td>£533</td><td>£1,317</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,800</td><td>£4,998</td><td>£6,651</td><td>£14,452</td></tr><tr><td>Net Return</td><td>£64</td><td>£117</td><td>£3,039</td><td>£5,364</td><td>£7,184</td><td>£15,769</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</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>37%</td></tr></tbody></table></div></div></template></turbo-stream>