<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>£5,016</td><td>£5,091</td><td>£5,219</td><td>£5,349</td><td>£5,509</td><td>£26,184</td></tr><tr><td>Total Expenses</td><td>£5,157</td><td>£5,211</td><td>£5,267</td><td>£5,324</td><td>£5,382</td><td>£26,341</td></tr><tr><td>Profit Before Tax</td><td>£-141</td><td>£-120</td><td>£-48</td><td>£25</td><td>£127</td><td>£-157</td></tr><tr><td>Profit After Tax      </td><td>£-141</td><td>£-120</td><td>£-48</td><td>£21</td><td>£103</td><td>£-186</td></tr><tr><td>Change In Property Value</td><td>£2,008</td><td>£2,068</td><td>£3,906</td><td>£4,495</td><td>£4,765</td><td>£17,243</td></tr><tr><td>Net Return</td><td>£1,867</td><td>£1,949</td><td>£3,858</td><td>£4,516</td><td>£4,868</td><td>£17,057</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>