<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>£8,124</td><td>£8,246</td><td>£8,452</td><td>£8,663</td><td>£8,923</td><td>£42,408</td></tr><tr><td>Total Expenses</td><td>£8,565</td><td>£8,623</td><td>£8,687</td><td>£8,752</td><td>£8,821</td><td>£43,448</td></tr><tr><td>Profit Before Tax</td><td>£-441</td><td>£-378</td><td>£-235</td><td>£-89</td><td>£103</td><td>£-1,040</td></tr><tr><td>Profit After Tax      </td><td>£-441</td><td>£-378</td><td>£-235</td><td>£-89</td><td>£103</td><td>£-1,040</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,481</td><td>£8,461</td><td>£9,737</td><td>£10,322</td><td>£37,350</td></tr><tr><td>Net Return</td><td>£3,909</td><td>£4,103</td><td>£8,226</td><td>£9,649</td><td>£10,424</td><td>£36,310</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</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>22%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>