<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£20,072</td><td>£20,143</td><td>£20,226</td><td>£20,311</td><td>£20,404</td><td>£101,156</td></tr><tr><td>Profit Before Tax</td><td>£-4,580</td><td>£-4,418</td><td>£-4,108</td><td>£-3,791</td><td>£-3,388</td><td>£-20,286</td></tr><tr><td>Profit After Tax      </td><td>£-4,580</td><td>£-4,418</td><td>£-4,108</td><td>£-3,791</td><td>£-3,388</td><td>£-20,286</td></tr><tr><td>Change In Property Value</td><td>£12,457</td><td>£12,830</td><td>£24,228</td><td>£27,884</td><td>£29,557</td><td>£106,957</td></tr><tr><td>Net Return</td><td>£7,876</td><td>£8,412</td><td>£20,120</td><td>£24,094</td><td>£26,169</td><td>£86,671</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>15%</td><td>18%</td><td>20%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>