<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>£8,736</td><td>£8,867</td><td>£9,089</td><td>£9,316</td><td>£9,595</td><td>£45,603</td></tr><tr><td>Total Expenses</td><td>£10,285</td><td>£10,405</td><td>£10,527</td><td>£10,651</td><td>£10,779</td><td>£52,646</td></tr><tr><td>Profit Before Tax</td><td>£-1,549</td><td>£-1,538</td><td>£-1,438</td><td>£-1,335</td><td>£-1,183</td><td>£-7,043</td></tr><tr><td>Profit After Tax      </td><td>£-1,549</td><td>£-1,538</td><td>£-1,438</td><td>£-1,335</td><td>£-1,183</td><td>£-7,043</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,075</td><td>£5,673</td><td>£7,246</td><td>£8,340</td><td>£27,334</td></tr><tr><td>Net Return</td><td>£1,451</td><td>£1,537</td><td>£4,235</td><td>£5,911</td><td>£7,157</td><td>£20,291</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>19%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>