<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>£10,356</td><td>£10,511</td><td>£10,774</td><td>£11,043</td><td>£11,375</td><td>£54,060</td></tr><tr><td>Total Expenses</td><td>£13,214</td><td>£13,386</td><td>£13,559</td><td>£13,736</td><td>£13,914</td><td>£67,809</td></tr><tr><td>Profit Before Tax</td><td>£-2,858</td><td>£-2,875</td><td>£-2,785</td><td>£-2,692</td><td>£-2,539</td><td>£-13,749</td></tr><tr><td>Profit After Tax      </td><td>£-2,858</td><td>£-2,875</td><td>£-2,785</td><td>£-2,692</td><td>£-2,539</td><td>£-13,749</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,172</td><td>£7,877</td><td>£9,066</td><td>£9,610</td><td>£34,774</td></tr><tr><td>Net Return</td><td>£1,192</td><td>£1,297</td><td>£5,092</td><td>£6,374</td><td>£7,070</td><td>£21,026</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-6%</td><td>-33%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>12%</td><td>15%</td><td>17%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>