<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>£7,500</td><td>£7,650</td><td>£7,841</td><td>£8,037</td><td>£8,238</td><td>£39,267</td></tr><tr><td>Total Expenses</td><td>£7,709</td><td>£7,770</td><td>£7,832</td><td>£7,896</td><td>£7,959</td><td>£39,167</td></tr><tr><td>Profit Before Tax</td><td>£-209</td><td>£-120</td><td>£9</td><td>£141</td><td>£280</td><td>£100</td></tr><tr><td>Profit After Tax      </td><td>£-209</td><td>£-120</td><td>£7</td><td>£114</td><td>£226</td><td>£18</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£6,631</td><td>£8,355</td><td>£8,856</td><td>£31,454</td></tr><tr><td>Net Return</td><td>£3,541</td><td>£3,742</td><td>£6,638</td><td>£8,469</td><td>£9,082</td><td>£31,472</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>9%</td><td>10%</td><td>17%</td><td>22%</td><td>24%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>