<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>£10,992</td><td>£11,157</td><td>£11,436</td><td>£11,722</td><td>£12,073</td><td>£57,380</td></tr><tr><td>Total Expenses</td><td>£11,700</td><td>£11,782</td><td>£11,872</td><td>£11,963</td><td>£12,059</td><td>£59,376</td></tr><tr><td>Profit Before Tax</td><td>£-708</td><td>£-625</td><td>£-436</td><td>£-241</td><td>£14</td><td>£-1,996</td></tr><tr><td>Profit After Tax      </td><td>£-708</td><td>£-625</td><td>£-436</td><td>£-241</td><td>£14</td><td>£-1,996</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£5,142</td><td>£5,400</td><td>£10,942</td><td>£12,854</td><td>£13,895</td><td>£48,234</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>22%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>