<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>£17,856</td><td>£18,124</td><td>£18,577</td><td>£19,041</td><td>£19,613</td><td>£93,211</td></tr><tr><td>Total Expenses</td><td>£19,147</td><td>£19,186</td><td>£19,242</td><td>£19,299</td><td>£19,367</td><td>£96,241</td></tr><tr><td>Profit Before Tax</td><td>£-1,291</td><td>£-1,062</td><td>£-665</td><td>£-258</td><td>£246</td><td>£-3,031</td></tr><tr><td>Profit After Tax      </td><td>£-1,291</td><td>£-1,062</td><td>£-665</td><td>£-258</td><td>£246</td><td>£-3,031</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£11,459</td><td>£12,071</td><td>£24,134</td><td>£28,283</td><td>£30,499</td><td>£106,445</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>22%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>