<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>£11,268</td><td>£11,437</td><td>£11,723</td><td>£12,016</td><td>£12,376</td><td>£58,820</td></tr><tr><td>Total Expenses</td><td>£12,346</td><td>£12,438</td><td>£12,537</td><td>£12,639</td><td>£12,745</td><td>£62,705</td></tr><tr><td>Profit Before Tax</td><td>£-1,078</td><td>£-1,001</td><td>£-814</td><td>£-623</td><td>£-368</td><td>£-3,884</td></tr><tr><td>Profit After Tax      </td><td>£-1,078</td><td>£-1,001</td><td>£-814</td><td>£-623</td><td>£-368</td><td>£-3,884</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£4,922</td><td>£5,179</td><td>£10,855</td><td>£12,808</td><td>£13,869</td><td>£47,633</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>