<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>£3,780</td><td>£3,837</td><td>£3,933</td><td>£4,031</td><td>£4,152</td><td>£19,732</td></tr><tr><td>Total Expenses</td><td>£3,653</td><td>£3,670</td><td>£3,691</td><td>£3,712</td><td>£3,734</td><td>£18,460</td></tr><tr><td>Profit Before Tax</td><td>£127</td><td>£166</td><td>£242</td><td>£319</td><td>£418</td><td>£1,272</td></tr><tr><td>Profit After Tax      </td><td>£103</td><td>£135</td><td>£196</td><td>£259</td><td>£338</td><td>£1,030</td></tr><tr><td>Change In Property Value</td><td>£2,448</td><td>£2,534</td><td>£4,121</td><td>£4,743</td><td>£5,028</td><td>£18,874</td></tr><tr><td>Net Return</td><td>£2,551</td><td>£2,669</td><td>£4,317</td><td>£5,002</td><td>£5,366</td><td>£19,905</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>23%</td><td>24%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>