<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>£21,132</td><td>£21,449</td><td>£21,985</td><td>£22,535</td><td>£23,211</td><td>£110,312</td></tr><tr><td>Total Expenses</td><td>£22,145</td><td>£22,296</td><td>£22,460</td><td>£22,628</td><td>£22,805</td><td>£112,334</td></tr><tr><td>Profit Before Tax</td><td>£-1,013</td><td>£-847</td><td>£-475</td><td>£-93</td><td>£405</td><td>£-2,022</td></tr><tr><td>Profit After Tax      </td><td>£-1,013</td><td>£-847</td><td>£-475</td><td>£-93</td><td>£405</td><td>£-2,022</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£10,237</td><td>£10,741</td><td>£21,406</td><td>£25,090</td><td>£27,100</td><td>£94,574</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>