<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£17,264</td><td>£17,353</td><td>£17,453</td><td>£17,555</td><td>£17,663</td><td>£87,288</td></tr><tr><td>Profit Before Tax</td><td>£-2,864</td><td>£-2,737</td><td>£-2,471</td><td>£-2,199</td><td>£-1,847</td><td>£-12,118</td></tr><tr><td>Profit After Tax      </td><td>£-2,864</td><td>£-2,737</td><td>£-2,471</td><td>£-2,199</td><td>£-1,847</td><td>£-12,118</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£8,328</td><td>£15,365</td><td>£19,625</td><td>£22,587</td><td>£74,030</td></tr><tr><td>Net Return</td><td>£5,261</td><td>£5,591</td><td>£12,894</td><td>£17,426</td><td>£20,740</td><td>£61,912</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>-12%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>13%</td><td>17%</td><td>20%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>