<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>£8,856</td><td>£8,989</td><td>£9,214</td><td>£9,444</td><td>£9,727</td><td>£46,230</td></tr><tr><td>Total Expenses</td><td>£8,837</td><td>£8,896</td><td>£8,962</td><td>£9,028</td><td>£9,099</td><td>£44,822</td></tr><tr><td>Profit Before Tax</td><td>£19</td><td>£93</td><td>£252</td><td>£415</td><td>£628</td><td>£1,407</td></tr><tr><td>Profit After Tax      </td><td>£16</td><td>£75</td><td>£204</td><td>£336</td><td>£508</td><td>£1,140</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£7,092</td><td>£9,058</td><td>£10,425</td><td>£34,168</td></tr><tr><td>Net Return</td><td>£3,766</td><td>£3,919</td><td>£7,296</td><td>£9,394</td><td>£10,933</td><td>£35,307</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>8%</td><td>9%</td><td>16%</td><td>20%</td><td>24%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>