<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>£12,144</td><td>£12,326</td><td>£12,634</td><td>£12,950</td><td>£13,339</td><td>£63,393</td></tr><tr><td>Total Expenses</td><td>£12,538</td><td>£12,602</td><td>£12,676</td><td>£12,751</td><td>£12,833</td><td>£63,401</td></tr><tr><td>Profit Before Tax</td><td>£-394</td><td>£-276</td><td>£-42</td><td>£199</td><td>£506</td><td>£-7</td></tr><tr><td>Profit After Tax      </td><td>£-394</td><td>£-276</td><td>£-42</td><td>£161</td><td>£410</td><td>£-141</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£13,349</td><td>£45,337</td></tr><tr><td>Net Return</td><td>£4,306</td><td>£4,518</td><td>£9,738</td><td>£12,875</td><td>£13,759</td><td>£45,196</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>6%</td><td>6%</td><td>14%</td><td>18%</td><td>19%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>