<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>£5,040</td><td>£5,116</td><td>£5,243</td><td>£5,375</td><td>£5,536</td><td>£26,309</td></tr><tr><td>Total Expenses</td><td>£5,170</td><td>£5,189</td><td>£5,212</td><td>£5,237</td><td>£5,263</td><td>£26,071</td></tr><tr><td>Profit Before Tax</td><td>£-130</td><td>£-73</td><td>£31</td><td>£138</td><td>£272</td><td>£238</td></tr><tr><td>Profit After Tax      </td><td>£-130</td><td>£-73</td><td>£25</td><td>£112</td><td>£221</td><td>£154</td></tr><tr><td>Change In Property Value</td><td>£2,100</td><td>£2,142</td><td>£4,370</td><td>£5,681</td><td>£5,965</td><td>£20,257</td></tr><tr><td>Net Return</td><td>£1,970</td><td>£2,069</td><td>£4,395</td><td>£5,792</td><td>£6,185</td><td>£20,411</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>14%</td><td>18%</td><td>19%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>