<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>£11,436</td><td>£11,665</td><td>£11,956</td><td>£12,255</td><td>£12,562</td><td>£59,874</td></tr><tr><td>Total Expenses</td><td>£11,872</td><td>£11,941</td><td>£12,013</td><td>£12,087</td><td>£12,160</td><td>£60,073</td></tr><tr><td>Profit Before Tax</td><td>£-436</td><td>£-276</td><td>£-57</td><td>£168</td><td>£401</td><td>£-199</td></tr><tr><td>Profit After Tax      </td><td>£-436</td><td>£-276</td><td>£-57</td><td>£136</td><td>£325</td><td>£-308</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£3,964</td><td>£4,212</td><td>£9,099</td><td>£12,039</td><td>£14,072</td><td>£43,385</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>16%</td><td>21%</td><td>25%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>