<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>£11,268</td><td>£11,437</td><td>£11,723</td><td>£12,016</td><td>£12,376</td><td>£58,820</td></tr><tr><td>Total Expenses</td><td>£12,062</td><td>£12,148</td><td>£12,241</td><td>£12,336</td><td>£12,436</td><td>£61,222</td></tr><tr><td>Profit Before Tax</td><td>£-794</td><td>£-711</td><td>£-518</td><td>£-320</td><td>£-59</td><td>£-2,402</td></tr><tr><td>Profit After Tax      </td><td>£-794</td><td>£-711</td><td>£-518</td><td>£-320</td><td>£-59</td><td>£-2,402</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£5,206</td><td>£5,469</td><td>£11,152</td><td>£13,111</td><td>£14,177</td><td>£49,116</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>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>