<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>£5,184</td><td>£5,262</td><td>£5,393</td><td>£5,528</td><td>£5,694</td><td>£27,061</td></tr><tr><td>Total Expenses</td><td>£5,891</td><td>£5,945</td><td>£6,001</td><td>£6,058</td><td>£6,117</td><td>£30,011</td></tr><tr><td>Profit Before Tax</td><td>£-707</td><td>£-683</td><td>£-607</td><td>£-530</td><td>£-423</td><td>£-2,950</td></tr><tr><td>Profit After Tax      </td><td>£-707</td><td>£-683</td><td>£-607</td><td>£-530</td><td>£-423</td><td>£-2,950</td></tr><tr><td>Change In Property Value</td><td>£2,550</td><td>£2,627</td><td>£4,960</td><td>£5,708</td><td>£6,051</td><td>£21,895</td></tr><tr><td>Net Return</td><td>£1,843</td><td>£1,944</td><td>£4,352</td><td>£5,178</td><td>£5,627</td><td>£18,945</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>16%</td><td>20%</td><td>21%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>