<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>£7,560</td><td>£7,673</td><td>£7,865</td><td>£8,062</td><td>£8,304</td><td>£39,464</td></tr><tr><td>Total Expenses</td><td>£8,112</td><td>£8,169</td><td>£8,232</td><td>£8,295</td><td>£8,362</td><td>£41,170</td></tr><tr><td>Profit Before Tax</td><td>£-552</td><td>£-496</td><td>£-366</td><td>£-233</td><td>£-58</td><td>£-1,706</td></tr><tr><td>Profit After Tax      </td><td>£-552</td><td>£-496</td><td>£-366</td><td>£-233</td><td>£-58</td><td>£-1,706</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>£3,498</td><td>£3,675</td><td>£7,511</td><td>£8,833</td><td>£9,552</td><td>£33,068</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>-4%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>