<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>£10,920</td><td>£11,138</td><td>£11,417</td><td>£11,702</td><td>£11,995</td><td>£57,172</td></tr><tr><td>Total Expenses</td><td>£11,424</td><td>£11,492</td><td>£11,562</td><td>£11,635</td><td>£11,707</td><td>£57,819</td></tr><tr><td>Profit Before Tax</td><td>£-504</td><td>£-353</td><td>£-146</td><td>£67</td><td>£288</td><td>£-647</td></tr><tr><td>Profit After Tax      </td><td>£-504</td><td>£-353</td><td>£-146</td><td>£67</td><td>£233</td><td>£-702</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£13,122</td><td>£41,707</td></tr><tr><td>Net Return</td><td>£3,696</td><td>£3,931</td><td>£8,594</td><td>£11,429</td><td>£13,356</td><td>£41,005</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>11%</td><td>13%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>