<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>£2,448</td><td>£2,485</td><td>£2,547</td><td>£2,611</td><td>£2,689</td><td>£12,779</td></tr><tr><td>Total Expenses</td><td>£4,149</td><td>£4,199</td><td>£4,248</td><td>£4,298</td><td>£4,349</td><td>£21,243</td></tr><tr><td>Profit Before Tax</td><td>£-1,701</td><td>£-1,714</td><td>£-1,701</td><td>£-1,688</td><td>£-1,660</td><td>£-8,464</td></tr><tr><td>Profit After Tax      </td><td>£-1,701</td><td>£-1,714</td><td>£-1,701</td><td>£-1,688</td><td>£-1,660</td><td>£-8,464</td></tr><tr><td>Change In Property Value</td><td>£1,440</td><td>£1,483</td><td>£2,801</td><td>£3,223</td><td>£3,417</td><td>£12,364</td></tr><tr><td>Net Return</td><td>£-261</td><td>£-231</td><td>£1,100</td><td>£1,536</td><td>£1,757</td><td>£3,900</td></tr><tr><td>Return From Rental Income (%)</td><td>-11%</td><td>-11%</td><td>-11%</td><td>-11%</td><td>-11%</td><td>-55%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>7%</td><td>10%</td><td>11%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>