<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>£6,900</td><td>£7,004</td><td>£7,179</td><td>£7,358</td><td>£7,579</td><td>£36,019</td></tr><tr><td>Total Expenses</td><td>£7,543</td><td>£7,600</td><td>£7,660</td><td>£7,722</td><td>£7,787</td><td>£38,311</td></tr><tr><td>Profit Before Tax</td><td>£-643</td><td>£-596</td><td>£-481</td><td>£-364</td><td>£-208</td><td>£-2,292</td></tr><tr><td>Profit After Tax      </td><td>£-643</td><td>£-596</td><td>£-481</td><td>£-364</td><td>£-208</td><td>£-2,292</td></tr><tr><td>Change In Property Value</td><td>£3,670</td><td>£3,780</td><td>£7,138</td><td>£8,215</td><td>£8,708</td><td>£31,510</td></tr><tr><td>Net Return</td><td>£3,027</td><td>£3,184</td><td>£6,656</td><td>£7,851</td><td>£8,500</td><td>£29,217</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>18%</td><td>21%</td><td>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>