<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>£21,396</td><td>£21,717</td><td>£22,260</td><td>£22,816</td><td>£23,501</td><td>£111,690</td></tr><tr><td>Total Expenses</td><td>£21,993</td><td>£22,071</td><td>£22,169</td><td>£22,268</td><td>£22,379</td><td>£110,881</td></tr><tr><td>Profit Before Tax</td><td>£-597</td><td>£-355</td><td>£91</td><td>£548</td><td>£1,122</td><td>£809</td></tr><tr><td>Profit After Tax      </td><td>£-597</td><td>£-355</td><td>£91</td><td>£444</td><td>£908</td><td>£492</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,545</td><td>£13,771</td><td>£18,913</td><td>£22,128</td><td>£63,857</td></tr><tr><td>Net Return</td><td>£3,903</td><td>£4,190</td><td>£13,863</td><td>£19,357</td><td>£23,036</td><td>£64,349</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>