<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>£10,704</td><td>£10,865</td><td>£11,136</td><td>£11,415</td><td>£11,757</td><td>£55,876</td></tr><tr><td>Total Expenses</td><td>£13,125</td><td>£13,245</td><td>£13,369</td><td>£13,496</td><td>£13,626</td><td>£66,860</td></tr><tr><td>Profit Before Tax</td><td>£-2,421</td><td>£-2,380</td><td>£-2,233</td><td>£-2,081</td><td>£-1,869</td><td>£-10,984</td></tr><tr><td>Profit After Tax      </td><td>£-2,421</td><td>£-2,380</td><td>£-2,233</td><td>£-2,081</td><td>£-1,869</td><td>£-10,984</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£3,279</td><td>£3,491</td><td>£8,854</td><td>£10,678</td><td>£11,656</td><td>£37,958</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>6%</td><td>6%</td><td>15%</td><td>18%</td><td>20%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>