<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>£11,640</td><td>£11,815</td><td>£12,110</td><td>£12,413</td><td>£12,785</td><td>£60,762</td></tr><tr><td>Total Expenses</td><td>£12,178</td><td>£12,207</td><td>£12,247</td><td>£12,288</td><td>£12,336</td><td>£61,256</td></tr><tr><td>Profit Before Tax</td><td>£-538</td><td>£-392</td><td>£-137</td><td>£124</td><td>£449</td><td>£-494</td></tr><tr><td>Profit After Tax      </td><td>£-538</td><td>£-392</td><td>£-137</td><td>£124</td><td>£364</td><td>£-579</td></tr><tr><td>Change In Property Value</td><td>£6,625</td><td>£6,791</td><td>£12,529</td><td>£16,002</td><td>£18,417</td><td>£60,363</td></tr><tr><td>Net Return</td><td>£6,087</td><td>£6,398</td><td>£12,392</td><td>£16,126</td><td>£18,780</td><td>£59,784</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>