<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>£7,248</td><td>£7,357</td><td>£7,541</td><td>£7,729</td><td>£7,961</td><td>£37,836</td></tr><tr><td>Total Expenses</td><td>£7,863</td><td>£7,920</td><td>£7,981</td><td>£8,044</td><td>£8,109</td><td>£39,916</td></tr><tr><td>Profit Before Tax</td><td>£-615</td><td>£-563</td><td>£-440</td><td>£-315</td><td>£-148</td><td>£-2,081</td></tr><tr><td>Profit After Tax      </td><td>£-615</td><td>£-563</td><td>£-440</td><td>£-315</td><td>£-148</td><td>£-2,081</td></tr><tr><td>Change In Property Value</td><td>£3,885</td><td>£4,002</td><td>£7,556</td><td>£8,697</td><td>£9,218</td><td>£33,358</td></tr><tr><td>Net Return</td><td>£3,270</td><td>£3,439</td><td>£7,116</td><td>£8,382</td><td>£9,070</td><td>£31,277</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</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>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>