<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>£11,700</td><td>£11,875</td><td>£12,172</td><td>£12,477</td><td>£12,851</td><td>£61,076</td></tr><tr><td>Total Expenses</td><td>£11,986</td><td>£12,015</td><td>£12,055</td><td>£12,096</td><td>£12,144</td><td>£60,296</td></tr><tr><td>Profit Before Tax</td><td>£-286</td><td>£-139</td><td>£117</td><td>£380</td><td>£707</td><td>£780</td></tr><tr><td>Profit After Tax      </td><td>£-286</td><td>£-139</td><td>£95</td><td>£308</td><td>£572</td><td>£551</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£14,770</td><td>£50,160</td></tr><tr><td>Net Return</td><td>£4,915</td><td>£5,165</td><td>£10,915</td><td>£14,374</td><td>£15,342</td><td>£50,711</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>6%</td><td>6%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>