<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>£7,800</td><td>£7,917</td><td>£8,115</td><td>£8,318</td><td>£8,567</td><td>£40,717</td></tr><tr><td>Total Expenses</td><td>£7,938</td><td>£7,995</td><td>£8,058</td><td>£8,122</td><td>£8,190</td><td>£40,304</td></tr><tr><td>Profit Before Tax</td><td>£-138</td><td>£-78</td><td>£57</td><td>£195</td><td>£377</td><td>£413</td></tr><tr><td>Profit After Tax      </td><td>£-138</td><td>£-78</td><td>£46</td><td>£158</td><td>£306</td><td>£294</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,487</td></tr><tr><td>Net Return</td><td>£3,762</td><td>£3,939</td><td>£7,631</td><td>£8,888</td><td>£9,560</td><td>£33,780</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>