<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>£6,240</td><td>£6,334</td><td>£6,492</td><td>£6,654</td><td>£6,854</td><td>£32,574</td></tr><tr><td>Total Expenses</td><td>£6,521</td><td>£6,556</td><td>£6,597</td><td>£6,638</td><td>£6,682</td><td>£32,994</td></tr><tr><td>Profit Before Tax</td><td>£-281</td><td>£-223</td><td>£-105</td><td>£16</td><td>£172</td><td>£-421</td></tr><tr><td>Profit After Tax      </td><td>£-281</td><td>£-223</td><td>£-105</td><td>£16</td><td>£172</td><td>£-421</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,212</td><td>£3,672</td><td>£5,043</td><td>£5,901</td><td>£17,028</td></tr><tr><td>Net Return</td><td>£919</td><td>£989</td><td>£3,568</td><td>£5,060</td><td>£6,073</td><td>£16,608</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>2%</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>