<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>£11,448</td><td>£11,620</td><td>£11,910</td><td>£12,208</td><td>£12,574</td><td>£59,760</td></tr><tr><td>Total Expenses</td><td>£12,980</td><td>£13,128</td><td>£13,280</td><td>£13,434</td><td>£13,592</td><td>£66,414</td></tr><tr><td>Profit Before Tax</td><td>£-1,532</td><td>£-1,509</td><td>£-1,369</td><td>£-1,226</td><td>£-1,018</td><td>£-6,654</td></tr><tr><td>Profit After Tax      </td><td>£-1,532</td><td>£-1,509</td><td>£-1,369</td><td>£-1,226</td><td>£-1,018</td><td>£-6,654</td></tr><tr><td>Change In Property Value</td><td>£3,875</td><td>£3,972</td><td>£7,328</td><td>£9,360</td><td>£10,772</td><td>£35,307</td></tr><tr><td>Net Return</td><td>£2,343</td><td>£2,463</td><td>£5,959</td><td>£8,134</td><td>£9,754</td><td>£28,652</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>13%</td><td>17%</td><td>21%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>