<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>£5,172</td><td>£5,250</td><td>£5,381</td><td>£5,515</td><td>£5,681</td><td>£26,999</td></tr><tr><td>Total Expenses</td><td>£5,294</td><td>£5,348</td><td>£5,404</td><td>£5,462</td><td>£5,521</td><td>£27,029</td></tr><tr><td>Profit Before Tax</td><td>£-122</td><td>£-99</td><td>£-23</td><td>£54</td><td>£160</td><td>£-31</td></tr><tr><td>Profit After Tax      </td><td>£-122</td><td>£-99</td><td>£-23</td><td>£44</td><td>£130</td><td>£-71</td></tr><tr><td>Change In Property Value</td><td>£1,750</td><td>£1,794</td><td>£3,309</td><td>£4,227</td><td>£4,865</td><td>£15,945</td></tr><tr><td>Net Return</td><td>£1,628</td><td>£1,695</td><td>£3,286</td><td>£4,270</td><td>£4,994</td><td>£15,874</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>23%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>