<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>£6,768</td><td>£6,870</td><td>£7,041</td><td>£7,217</td><td>£7,434</td><td>£35,330</td></tr><tr><td>Total Expenses</td><td>£7,438</td><td>£7,494</td><td>£7,554</td><td>£7,616</td><td>£7,680</td><td>£37,781</td></tr><tr><td>Profit Before Tax</td><td>£-670</td><td>£-624</td><td>£-513</td><td>£-398</td><td>£-246</td><td>£-2,451</td></tr><tr><td>Profit After Tax      </td><td>£-670</td><td>£-624</td><td>£-513</td><td>£-398</td><td>£-246</td><td>£-2,451</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,708</td><td>£7,002</td><td>£8,059</td><td>£8,542</td><td>£30,911</td></tr><tr><td>Net Return</td><td>£2,930</td><td>£3,084</td><td>£6,489</td><td>£7,660</td><td>£8,296</td><td>£28,459</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>18%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>