<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>£5,856</td><td>£5,944</td><td>£6,092</td><td>£6,245</td><td>£6,432</td><td>£30,569</td></tr><tr><td>Total Expenses</td><td>£8,537</td><td>£8,592</td><td>£8,649</td><td>£8,709</td><td>£8,770</td><td>£43,256</td></tr><tr><td>Profit Before Tax</td><td>£-2,681</td><td>£-2,648</td><td>£-2,557</td><td>£-2,464</td><td>£-2,338</td><td>£-12,687</td></tr><tr><td>Profit After Tax      </td><td>£-2,681</td><td>£-2,648</td><td>£-2,557</td><td>£-2,464</td><td>£-2,338</td><td>£-12,687</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,515</td><td>£4,590</td><td>£6,304</td><td>£7,376</td><td>£21,286</td></tr><tr><td>Net Return</td><td>£-1,181</td><td>£-1,133</td><td>£2,033</td><td>£3,840</td><td>£5,038</td><td>£8,598</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-28%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>8%</td><td>11%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>