<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>£10,440</td><td>£10,649</td><td>£10,915</td><td>£11,188</td><td>£11,468</td><td>£54,659</td></tr><tr><td>Total Expenses</td><td>£10,582</td><td>£10,649</td><td>£10,719</td><td>£10,790</td><td>£10,860</td><td>£53,600</td></tr><tr><td>Profit Before Tax</td><td>£-142</td><td>£0</td><td>£196</td><td>£398</td><td>£607</td><td>£1,059</td></tr><tr><td>Profit After Tax      </td><td>£-142</td><td>£0</td><td>£159</td><td>£322</td><td>£492</td><td>£831</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,876</td><td>£7,907</td><td>£10,279</td><td>£11,872</td><td>£37,735</td></tr><tr><td>Net Return</td><td>£3,658</td><td>£3,876</td><td>£8,066</td><td>£10,602</td><td>£12,364</td><td>£38,565</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>4%</td><td>4%</td><td>9%</td><td>11%</td><td>13%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>