<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>£7,464</td><td>£7,576</td><td>£7,765</td><td>£7,959</td><td>£8,198</td><td>£38,963</td></tr><tr><td>Total Expenses</td><td>£7,309</td><td>£7,366</td><td>£7,428</td><td>£7,491</td><td>£7,558</td><td>£37,153</td></tr><tr><td>Profit Before Tax</td><td>£155</td><td>£210</td><td>£337</td><td>£468</td><td>£640</td><td>£1,810</td></tr><tr><td>Profit After Tax      </td><td>£126</td><td>£170</td><td>£273</td><td>£379</td><td>£519</td><td>£1,466</td></tr><tr><td>Change In Property Value</td><td>£4,025</td><td>£4,166</td><td>£6,775</td><td>£7,798</td><td>£8,266</td><td>£31,030</td></tr><tr><td>Net Return</td><td>£4,151</td><td>£4,336</td><td>£7,049</td><td>£8,177</td><td>£8,785</td><td>£32,497</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>