<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>£11,544</td><td>£11,717</td><td>£12,010</td><td>£12,310</td><td>£12,680</td><td>£60,261</td></tr><tr><td>Total Expenses</td><td>£11,485</td><td>£11,548</td><td>£11,621</td><td>£11,694</td><td>£11,774</td><td>£58,122</td></tr><tr><td>Profit Before Tax</td><td>£59</td><td>£169</td><td>£390</td><td>£616</td><td>£906</td><td>£2,139</td></tr><tr><td>Profit After Tax      </td><td>£48</td><td>£137</td><td>£316</td><td>£499</td><td>£734</td><td>£1,733</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,199</td><td>£7,496</td><td>£9,975</td><td>£21,675</td></tr><tr><td>Net Return</td><td>£50</td><td>£139</td><td>£4,515</td><td>£7,995</td><td>£10,709</td><td>£23,408</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>