<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£20,902</td><td>£20,978</td><td>£21,073</td><td>£21,170</td><td>£21,278</td><td>£105,402</td></tr><tr><td>Profit Before Tax</td><td>£-502</td><td>£-272</td><td>£150</td><td>£584</td><td>£1,129</td><td>£1,089</td></tr><tr><td>Profit After Tax      </td><td>£-502</td><td>£-272</td><td>£122</td><td>£473</td><td>£914</td><td>£735</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£24,142</td><td>£81,992</td></tr><tr><td>Net Return</td><td>£7,998</td><td>£8,398</td><td>£17,809</td><td>£23,466</td><td>£25,057</td><td>£82,727</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>13%</td><td>17%</td><td>18%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>