<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>£7,836</td><td>£7,954</td><td>£8,152</td><td>£8,356</td><td>£8,607</td><td>£40,905</td></tr><tr><td>Total Expenses</td><td>£8,338</td><td>£8,396</td><td>£8,459</td><td>£8,523</td><td>£8,591</td><td>£42,306</td></tr><tr><td>Profit Before Tax</td><td>£-502</td><td>£-442</td><td>£-306</td><td>£-167</td><td>£16</td><td>£-1,401</td></tr><tr><td>Profit After Tax      </td><td>£-502</td><td>£-442</td><td>£-306</td><td>£-167</td><td>£16</td><td>£-1,401</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£3,698</td><td>£3,884</td><td>£7,863</td><td>£9,235</td><td>£9,982</td><td>£34,661</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</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>