<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>£11,280</td><td>£11,449</td><td>£11,735</td><td>£12,029</td><td>£12,390</td><td>£58,883</td></tr><tr><td>Total Expenses</td><td>£12,539</td><td>£12,567</td><td>£12,606</td><td>£12,647</td><td>£12,693</td><td>£63,052</td></tr><tr><td>Profit Before Tax</td><td>£-1,259</td><td>£-1,118</td><td>£-871</td><td>£-618</td><td>£-304</td><td>£-4,169</td></tr><tr><td>Profit After Tax      </td><td>£-1,259</td><td>£-1,118</td><td>£-871</td><td>£-618</td><td>£-304</td><td>£-4,169</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,187</td><td>£9,916</td><td>£13,195</td><td>£15,321</td><td>£46,744</td></tr><tr><td>Net Return</td><td>£2,866</td><td>£3,069</td><td>£9,045</td><td>£12,577</td><td>£15,017</td><td>£42,575</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>11%</td><td>15%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>