<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>£15,900</td><td>£16,138</td><td>£16,542</td><td>£16,956</td><td>£17,464</td><td>£83,000</td></tr><tr><td>Total Expenses</td><td>£17,415</td><td>£17,507</td><td>£17,610</td><td>£17,716</td><td>£17,829</td><td>£88,077</td></tr><tr><td>Profit Before Tax</td><td>£-1,515</td><td>£-1,368</td><td>£-1,068</td><td>£-760</td><td>£-365</td><td>£-5,076</td></tr><tr><td>Profit After Tax      </td><td>£-1,515</td><td>£-1,368</td><td>£-1,068</td><td>£-760</td><td>£-365</td><td>£-5,076</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£18,964</td><td>£21,825</td><td>£23,135</td><td>£83,716</td></tr><tr><td>Net Return</td><td>£8,235</td><td>£8,674</td><td>£17,896</td><td>£21,065</td><td>£22,770</td><td>£78,640</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>18%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>