<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>£12,684</td><td>£12,874</td><td>£13,196</td><td>£13,526</td><td>£13,932</td><td>£66,212</td></tr><tr><td>Total Expenses</td><td>£13,534</td><td>£13,630</td><td>£13,734</td><td>£13,840</td><td>£13,952</td><td>£68,691</td></tr><tr><td>Profit Before Tax</td><td>£-850</td><td>£-756</td><td>£-538</td><td>£-314</td><td>£-20</td><td>£-2,478</td></tr><tr><td>Profit After Tax      </td><td>£-850</td><td>£-756</td><td>£-538</td><td>£-314</td><td>£-20</td><td>£-2,478</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£13,129</td><td>£15,110</td><td>£16,016</td><td>£57,957</td></tr><tr><td>Net Return</td><td>£5,900</td><td>£6,197</td><td>£12,591</td><td>£14,796</td><td>£15,996</td><td>£55,479</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>-4%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>22%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>