<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£15,462</td><td>£15,531</td><td>£15,613</td><td>£15,697</td><td>£15,790</td><td>£78,093</td></tr><tr><td>Profit Before Tax</td><td>£30</td><td>£193</td><td>£504</td><td>£823</td><td>£1,226</td><td>£2,777</td></tr><tr><td>Profit After Tax      </td><td>£24</td><td>£157</td><td>£408</td><td>£667</td><td>£993</td><td>£2,249</td></tr><tr><td>Change In Property Value</td><td>£9,008</td><td>£9,278</td><td>£17,520</td><td>£20,164</td><td>£21,373</td><td>£77,342</td></tr><tr><td>Net Return</td><td>£9,032</td><td>£9,434</td><td>£17,928</td><td>£20,830</td><td>£22,367</td><td>£79,592</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>10%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>