<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£19,592</td><td>£19,666</td><td>£19,758</td><td>£19,852</td><td>£19,956</td><td>£98,824</td></tr><tr><td>Profit Before Tax</td><td>£-392</td><td>£-178</td><td>£217</td><td>£623</td><td>£1,133</td><td>£1,403</td></tr><tr><td>Profit After Tax      </td><td>£-392</td><td>£-178</td><td>£176</td><td>£504</td><td>£918</td><td>£1,028</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£23,048</td><td>£26,526</td><td>£28,118</td><td>£101,748</td></tr><tr><td>Net Return</td><td>£11,458</td><td>£12,027</td><td>£23,224</td><td>£27,031</td><td>£29,035</td><td>£102,775</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>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>