<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>£5,100</td><td>£5,176</td><td>£5,306</td><td>£5,439</td><td>£5,602</td><td>£26,623</td></tr><tr><td>Total Expenses</td><td>£5,248</td><td>£5,301</td><td>£5,357</td><td>£5,414</td><td>£5,473</td><td>£26,793</td></tr><tr><td>Profit Before Tax</td><td>£-148</td><td>£-125</td><td>£-51</td><td>£24</td><td>£128</td><td>£-171</td></tr><tr><td>Profit After Tax      </td><td>£-148</td><td>£-125</td><td>£-51</td><td>£20</td><td>£104</td><td>£-200</td></tr><tr><td>Change In Property Value</td><td>£1,725</td><td>£1,768</td><td>£3,262</td><td>£4,167</td><td>£4,795</td><td>£15,717</td></tr><tr><td>Net Return</td><td>£1,577</td><td>£1,643</td><td>£3,211</td><td>£4,186</td><td>£4,899</td><td>£15,517</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</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>19%</td><td>23%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>