<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>£15,869</td><td>£15,939</td><td>£16,021</td><td>£16,105</td><td>£16,197</td><td>£80,132</td></tr><tr><td>Profit Before Tax</td><td>£-377</td><td>£-214</td><td>£97</td><td>£415</td><td>£819</td><td>£739</td></tr><tr><td>Profit After Tax      </td><td>£-377</td><td>£-214</td><td>£78</td><td>£336</td><td>£663</td><td>£486</td></tr><tr><td>Change In Property Value</td><td>£9,316</td><td>£9,595</td><td>£18,119</td><td>£20,854</td><td>£22,105</td><td>£79,989</td></tr><tr><td>Net Return</td><td>£8,938</td><td>£9,381</td><td>£18,197</td><td>£21,190</td><td>£22,768</td><td>£80,475</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>