<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>£6,768</td><td>£6,870</td><td>£7,041</td><td>£7,217</td><td>£7,434</td><td>£35,330</td></tr><tr><td>Total Expenses</td><td>£7,538</td><td>£7,596</td><td>£7,659</td><td>£7,722</td><td>£7,789</td><td>£38,303</td></tr><tr><td>Profit Before Tax</td><td>£-770</td><td>£-727</td><td>£-617</td><td>£-505</td><td>£-355</td><td>£-2,974</td></tr><tr><td>Profit After Tax      </td><td>£-770</td><td>£-727</td><td>£-617</td><td>£-505</td><td>£-355</td><td>£-2,974</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,708</td><td>£7,002</td><td>£8,059</td><td>£8,542</td><td>£30,911</td></tr><tr><td>Net Return</td><td>£2,830</td><td>£2,981</td><td>£6,385</td><td>£7,554</td><td>£8,187</td><td>£27,937</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>17%</td><td>20%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>