<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>£22,824</td><td>£23,166</td><td>£23,746</td><td>£24,339</td><td>£25,069</td><td>£119,144</td></tr><tr><td>Total Expenses</td><td>£23,326</td><td>£23,407</td><td>£23,508</td><td>£23,611</td><td>£23,726</td><td>£117,578</td></tr><tr><td>Profit Before Tax</td><td>£-502</td><td>£-240</td><td>£238</td><td>£728</td><td>£1,343</td><td>£1,567</td></tr><tr><td>Profit After Tax      </td><td>£-502</td><td>£-240</td><td>£193</td><td>£590</td><td>£1,088</td><td>£1,128</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,848</td><td>£14,689</td><td>£20,173</td><td>£23,603</td><td>£68,114</td></tr><tr><td>Net Return</td><td>£4,298</td><td>£4,608</td><td>£14,882</td><td>£20,764</td><td>£24,691</td><td>£69,242</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>