<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>£11,700</td><td>£11,875</td><td>£12,172</td><td>£12,477</td><td>£12,851</td><td>£61,076</td></tr><tr><td>Total Expenses</td><td>£12,097</td><td>£12,160</td><td>£12,233</td><td>£12,307</td><td>£12,387</td><td>£61,185</td></tr><tr><td>Profit Before Tax</td><td>£-397</td><td>£-285</td><td>£-61</td><td>£169</td><td>£464</td><td>£-110</td></tr><tr><td>Profit After Tax      </td><td>£-397</td><td>£-285</td><td>£-61</td><td>£137</td><td>£375</td><td>£-230</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,273</td><td>£6,886</td><td>£9,456</td><td>£11,064</td><td>£31,928</td></tr><tr><td>Net Return</td><td>£1,853</td><td>£1,988</td><td>£6,825</td><td>£9,593</td><td>£11,439</td><td>£31,699</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>3%</td><td>3%</td><td>10%</td><td>14%</td><td>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>