<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>£7,452</td><td>£7,564</td><td>£7,753</td><td>£7,947</td><td>£8,185</td><td>£38,900</td></tr><tr><td>Total Expenses</td><td>£7,994</td><td>£8,051</td><td>£8,113</td><td>£8,177</td><td>£8,243</td><td>£40,578</td></tr><tr><td>Profit Before Tax</td><td>£-542</td><td>£-488</td><td>£-360</td><td>£-230</td><td>£-58</td><td>£-1,678</td></tr><tr><td>Profit After Tax      </td><td>£-542</td><td>£-488</td><td>£-360</td><td>£-230</td><td>£-58</td><td>£-1,678</td></tr><tr><td>Change In Property Value</td><td>£3,969</td><td>£4,088</td><td>£7,720</td><td>£8,885</td><td>£9,418</td><td>£34,079</td></tr><tr><td>Net Return</td><td>£3,427</td><td>£3,600</td><td>£7,359</td><td>£8,655</td><td>£9,360</td><td>£32,401</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>