<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>£6,084</td><td>£6,175</td><td>£6,330</td><td>£6,488</td><td>£6,683</td><td>£31,759</td></tr><tr><td>Total Expenses</td><td>£6,370</td><td>£6,425</td><td>£6,483</td><td>£6,543</td><td>£6,605</td><td>£32,425</td></tr><tr><td>Profit Before Tax</td><td>£-286</td><td>£-249</td><td>£-153</td><td>£-55</td><td>£78</td><td>£-666</td></tr><tr><td>Profit After Tax      </td><td>£-286</td><td>£-249</td><td>£-153</td><td>£-55</td><td>£78</td><td>£-666</td></tr><tr><td>Change In Property Value</td><td>£1,896</td><td>£1,934</td><td>£3,945</td><td>£5,129</td><td>£5,385</td><td>£18,289</td></tr><tr><td>Net Return</td><td>£1,610</td><td>£1,684</td><td>£3,792</td><td>£5,074</td><td>£5,463</td><td>£17,623</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>5%</td><td>6%</td><td>13%</td><td>17%</td><td>19%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>