<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>£17,472</td><td>£17,734</td><td>£18,177</td><td>£18,632</td><td>£19,191</td><td>£91,206</td></tr><tr><td>Total Expenses</td><td>£18,887</td><td>£19,025</td><td>£19,173</td><td>£19,325</td><td>£19,484</td><td>£95,895</td></tr><tr><td>Profit Before Tax</td><td>£-1,415</td><td>£-1,291</td><td>£-996</td><td>£-693</td><td>£-293</td><td>£-4,689</td></tr><tr><td>Profit After Tax      </td><td>£-1,415</td><td>£-1,291</td><td>£-996</td><td>£-693</td><td>£-293</td><td>£-4,689</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£7,885</td><td>£8,288</td><td>£17,092</td><td>£20,125</td><td>£21,774</td><td>£75,164</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>