<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>£10,740</td><td>£10,901</td><td>£11,174</td><td>£11,453</td><td>£11,797</td><td>£56,064</td></tr><tr><td>Total Expenses</td><td>£10,612</td><td>£10,674</td><td>£10,745</td><td>£10,816</td><td>£10,893</td><td>£53,741</td></tr><tr><td>Profit Before Tax</td><td>£128</td><td>£227</td><td>£429</td><td>£637</td><td>£903</td><td>£2,323</td></tr><tr><td>Profit After Tax      </td><td>£103</td><td>£184</td><td>£348</td><td>£516</td><td>£732</td><td>£1,882</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£5,803</td><td>£6,055</td><td>£11,434</td><td>£13,275</td><td>£14,257</td><td>£50,824</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>20%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>