<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>£23,532</td><td>£23,885</td><td>£24,482</td><td>£25,094</td><td>£25,847</td><td>£122,840</td></tr><tr><td>Total Expenses</td><td>£23,992</td><td>£24,074</td><td>£24,176</td><td>£24,281</td><td>£24,399</td><td>£120,923</td></tr><tr><td>Profit Before Tax</td><td>£-460</td><td>£-189</td><td>£306</td><td>£813</td><td>£1,448</td><td>£1,917</td></tr><tr><td>Profit After Tax      </td><td>£-460</td><td>£-189</td><td>£248</td><td>£658</td><td>£1,173</td><td>£1,430</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,000</td><td>£15,148</td><td>£20,804</td><td>£24,341</td><td>£70,242</td></tr><tr><td>Net Return</td><td>£4,490</td><td>£4,811</td><td>£15,396</td><td>£21,462</td><td>£25,513</td><td>£71,672</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>3%</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>