<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£18,685</td><td>£18,755</td><td>£18,838</td><td>£18,924</td><td>£19,017</td><td>£94,218</td></tr><tr><td>Profit Before Tax</td><td>£-3,193</td><td>£-3,031</td><td>£-2,721</td><td>£-2,403</td><td>£-2,001</td><td>£-13,348</td></tr><tr><td>Profit After Tax      </td><td>£-3,193</td><td>£-3,031</td><td>£-2,721</td><td>£-2,403</td><td>£-2,001</td><td>£-13,348</td></tr><tr><td>Change In Property Value</td><td>£11,408</td><td>£11,750</td><td>£22,187</td><td>£25,536</td><td>£27,068</td><td>£97,948</td></tr><tr><td>Net Return</td><td>£8,215</td><td>£8,719</td><td>£19,467</td><td>£23,133</td><td>£25,067</td><td>£84,600</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>