<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>£7,896</td><td>£8,014</td><td>£8,215</td><td>£8,420</td><td>£8,673</td><td>£41,218</td></tr><tr><td>Total Expenses</td><td>£9,076</td><td>£9,151</td><td>£9,230</td><td>£9,310</td><td>£9,394</td><td>£46,160</td></tr><tr><td>Profit Before Tax</td><td>£-1,180</td><td>£-1,136</td><td>£-1,015</td><td>£-890</td><td>£-721</td><td>£-4,942</td></tr><tr><td>Profit After Tax      </td><td>£-1,180</td><td>£-1,136</td><td>£-1,015</td><td>£-890</td><td>£-721</td><td>£-4,942</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£3,020</td><td>£3,190</td><td>£7,154</td><td>£8,512</td><td>£9,245</td><td>£31,121</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>17%</td><td>20%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>