<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>£13,752</td><td>£14,027</td><td>£14,378</td><td>£14,737</td><td>£15,106</td><td>£72,000</td></tr><tr><td>Total Expenses</td><td>£14,286</td><td>£14,359</td><td>£14,437</td><td>£14,517</td><td>£14,597</td><td>£72,196</td></tr><tr><td>Profit Before Tax</td><td>£-534</td><td>£-332</td><td>£-60</td><td>£220</td><td>£509</td><td>£-197</td></tr><tr><td>Profit After Tax      </td><td>£-534</td><td>£-332</td><td>£-60</td><td>£178</td><td>£412</td><td>£-335</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£4,966</td><td>£5,278</td><td>£11,385</td><td>£15,056</td><td>£17,596</td><td>£54,281</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>16%</td><td>22%</td><td>25%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>