<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>£9,660</td><td>£9,805</td><td>£10,050</td><td>£10,301</td><td>£10,610</td><td>£50,427</td></tr><tr><td>Total Expenses</td><td>£9,898</td><td>£9,999</td><td>£10,105</td><td>£10,213</td><td>£10,324</td><td>£50,538</td></tr><tr><td>Profit Before Tax</td><td>£-238</td><td>£-194</td><td>£-55</td><td>£89</td><td>£286</td><td>£-111</td></tr><tr><td>Profit After Tax      </td><td>£-238</td><td>£-194</td><td>£-55</td><td>£72</td><td>£232</td><td>£-183</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,331</td><td>£6,146</td><td>£7,850</td><td>£9,035</td><td>£29,612</td></tr><tr><td>Net Return</td><td>£3,012</td><td>£3,137</td><td>£6,092</td><td>£7,922</td><td>£9,267</td><td>£29,429</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>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>