<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>£5,604</td><td>£5,688</td><td>£5,830</td><td>£5,976</td><td>£6,155</td><td>£29,254</td></tr><tr><td>Total Expenses</td><td>£6,330</td><td>£6,384</td><td>£6,441</td><td>£6,500</td><td>£6,560</td><td>£32,214</td></tr><tr><td>Profit Before Tax</td><td>£-726</td><td>£-696</td><td>£-611</td><td>£-524</td><td>£-405</td><td>£-2,961</td></tr><tr><td>Profit After Tax      </td><td>£-726</td><td>£-696</td><td>£-611</td><td>£-524</td><td>£-405</td><td>£-2,961</td></tr><tr><td>Change In Property Value</td><td>£2,375</td><td>£2,434</td><td>£4,491</td><td>£5,737</td><td>£6,602</td><td>£21,640</td></tr><tr><td>Net Return</td><td>£1,649</td><td>£1,739</td><td>£3,881</td><td>£5,213</td><td>£6,197</td><td>£18,679</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>21%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>