<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>£5,292</td><td>£5,371</td><td>£5,506</td><td>£5,643</td><td>£5,813</td><td>£27,625</td></tr><tr><td>Total Expenses</td><td>£5,306</td><td>£5,360</td><td>£5,417</td><td>£5,474</td><td>£5,534</td><td>£27,092</td></tr><tr><td>Profit Before Tax</td><td>£-14</td><td>£11</td><td>£89</td><td>£169</td><td>£279</td><td>£533</td></tr><tr><td>Profit After Tax      </td><td>£-14</td><td>£9</td><td>£72</td><td>£137</td><td>£226</td><td>£429</td></tr><tr><td>Change In Property Value</td><td>£2,100</td><td>£2,163</td><td>£4,084</td><td>£4,701</td><td>£4,983</td><td>£18,031</td></tr><tr><td>Net Return</td><td>£2,086</td><td>£2,172</td><td>£4,156</td><td>£4,838</td><td>£5,209</td><td>£18,460</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>