<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>£7,044</td><td>£7,150</td><td>£7,328</td><td>£7,512</td><td>£7,737</td><td>£36,771</td></tr><tr><td>Total Expenses</td><td>£7,415</td><td>£7,466</td><td>£7,521</td><td>£7,578</td><td>£7,638</td><td>£37,617</td></tr><tr><td>Profit Before Tax</td><td>£-371</td><td>£-316</td><td>£-193</td><td>£-66</td><td>£99</td><td>£-846</td></tr><tr><td>Profit After Tax      </td><td>£-371</td><td>£-316</td><td>£-193</td><td>£-66</td><td>£99</td><td>£-846</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£7,294</td><td>£8,394</td><td>£8,898</td><td>£32,199</td></tr><tr><td>Net Return</td><td>£3,379</td><td>£3,547</td><td>£7,101</td><td>£8,328</td><td>£8,997</td><td>£31,352</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>-2%</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>