<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>£14,940</td><td>£15,164</td><td>£15,543</td><td>£15,932</td><td>£16,410</td><td>£77,989</td></tr><tr><td>Total Expenses</td><td>£19,959</td><td>£20,028</td><td>£20,108</td><td>£20,191</td><td>£20,282</td><td>£100,568</td></tr><tr><td>Profit Before Tax</td><td>£-5,019</td><td>£-4,863</td><td>£-4,565</td><td>£-4,259</td><td>£-3,872</td><td>£-22,579</td></tr><tr><td>Profit After Tax      </td><td>£-5,019</td><td>£-4,863</td><td>£-4,565</td><td>£-4,259</td><td>£-3,872</td><td>£-22,579</td></tr><tr><td>Change In Property Value</td><td>£6,225</td><td>£6,318</td><td>£14,964</td><td>£19,913</td><td>£23,121</td><td>£70,541</td></tr><tr><td>Net Return</td><td>£1,206</td><td>£1,455</td><td>£10,399</td><td>£15,653</td><td>£19,249</td><td>£47,962</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>14%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>