<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£22,332</td><td>£22,431</td><td>£22,548</td><td>£22,668</td><td>£22,800</td><td>£112,779</td></tr><tr><td>Profit Before Tax</td><td>£-732</td><td>£-507</td><td>£-76</td><td>£365</td><td>£925</td><td>£-24</td></tr><tr><td>Profit After Tax      </td><td>£-732</td><td>£-507</td><td>£-76</td><td>£296</td><td>£749</td><td>£-270</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,147</td><td>£20,566</td><td>£26,267</td><td>£30,231</td><td>£99,087</td></tr><tr><td>Net Return</td><td>£10,143</td><td>£10,640</td><td>£20,490</td><td>£26,563</td><td>£30,981</td><td>£98,817</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>