<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>£7,884</td><td>£8,002</td><td>£8,202</td><td>£8,407</td><td>£8,660</td><td>£41,156</td></tr><tr><td>Total Expenses</td><td>£8,341</td><td>£8,399</td><td>£8,462</td><td>£8,526</td><td>£8,594</td><td>£42,321</td></tr><tr><td>Profit Before Tax</td><td>£-457</td><td>£-396</td><td>£-259</td><td>£-119</td><td>£66</td><td>£-1,166</td></tr><tr><td>Profit After Tax      </td><td>£-457</td><td>£-396</td><td>£-259</td><td>£-119</td><td>£66</td><td>£-1,166</td></tr><tr><td>Change In Property Value</td><td>£4,199</td><td>£4,324</td><td>£8,166</td><td>£9,398</td><td>£9,962</td><td>£36,050</td></tr><tr><td>Net Return</td><td>£3,742</td><td>£3,928</td><td>£7,907</td><td>£9,280</td><td>£10,028</td><td>£34,884</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>-3%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>22%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>