<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>£9,804</td><td>£9,951</td><td>£10,200</td><td>£10,455</td><td>£10,768</td><td>£51,178</td></tr><tr><td>Total Expenses</td><td>£10,915</td><td>£10,976</td><td>£11,044</td><td>£11,113</td><td>£11,187</td><td>£55,236</td></tr><tr><td>Profit Before Tax</td><td>£-1,111</td><td>£-1,025</td><td>£-844</td><td>£-658</td><td>£-419</td><td>£-4,058</td></tr><tr><td>Profit After Tax      </td><td>£-1,111</td><td>£-1,025</td><td>£-844</td><td>£-658</td><td>£-419</td><td>£-4,058</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£9,456</td><td>£12,077</td><td>£13,899</td><td>£45,557</td></tr><tr><td>Net Return</td><td>£3,889</td><td>£4,100</td><td>£8,612</td><td>£11,418</td><td>£13,481</td><td>£41,499</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>-7%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>19%</td><td>22%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>