<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>£5,112</td><td>£5,189</td><td>£5,318</td><td>£5,451</td><td>£5,615</td><td>£26,685</td></tr><tr><td>Total Expenses</td><td>£5,288</td><td>£5,342</td><td>£5,398</td><td>£5,455</td><td>£5,514</td><td>£26,998</td></tr><tr><td>Profit Before Tax</td><td>£-176</td><td>£-153</td><td>£-80</td><td>£-4</td><td>£101</td><td>£-313</td></tr><tr><td>Profit After Tax      </td><td>£-176</td><td>£-153</td><td>£-80</td><td>£-4</td><td>£82</td><td>£-332</td></tr><tr><td>Change In Property Value</td><td>£700</td><td>£707</td><td>£2,142</td><td>£2,942</td><td>£3,442</td><td>£9,933</td></tr><tr><td>Net Return</td><td>£524</td><td>£554</td><td>£2,063</td><td>£2,938</td><td>£3,524</td><td>£9,601</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>-2%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>