<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>£4,764</td><td>£4,835</td><td>£4,956</td><td>£5,080</td><td>£5,233</td><td>£24,869</td></tr><tr><td>Total Expenses</td><td>£5,849</td><td>£5,902</td><td>£5,957</td><td>£6,013</td><td>£6,071</td><td>£29,792</td></tr><tr><td>Profit Before Tax</td><td>£-1,085</td><td>£-1,066</td><td>£-1,001</td><td>£-933</td><td>£-838</td><td>£-4,923</td></tr><tr><td>Profit After Tax      </td><td>£-1,085</td><td>£-1,066</td><td>£-1,001</td><td>£-933</td><td>£-838</td><td>£-4,923</td></tr><tr><td>Change In Property Value</td><td>£2,550</td><td>£2,627</td><td>£4,960</td><td>£5,708</td><td>£6,051</td><td>£21,895</td></tr><tr><td>Net Return</td><td>£1,465</td><td>£1,560</td><td>£3,959</td><td>£4,775</td><td>£5,212</td><td>£16,972</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>15%</td><td>18%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>