<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>£13,200</td><td>£13,398</td><td>£13,733</td><td>£14,076</td><td>£14,499</td><td>£68,906</td></tr><tr><td>Total Expenses</td><td>£13,524</td><td>£13,555</td><td>£13,600</td><td>£13,645</td><td>£13,698</td><td>£68,022</td></tr><tr><td>Profit Before Tax</td><td>£-324</td><td>£-157</td><td>£133</td><td>£431</td><td>£801</td><td>£884</td></tr><tr><td>Profit After Tax      </td><td>£-324</td><td>£-157</td><td>£108</td><td>£349</td><td>£649</td><td>£624</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£12,397</td><td>£17,728</td><td>£20,404</td><td>£65,464</td></tr><tr><td>Net Return</td><td>£7,051</td><td>£7,402</td><td>£12,505</td><td>£18,078</td><td>£21,052</td><td>£66,088</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>14%</td><td>20%</td><td>23%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>