<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>£4,680</td><td>£4,750</td><td>£4,869</td><td>£4,991</td><td>£5,140</td><td>£24,430</td></tr><tr><td>Total Expenses</td><td>£5,047</td><td>£5,100</td><td>£5,155</td><td>£5,211</td><td>£5,268</td><td>£25,781</td></tr><tr><td>Profit Before Tax</td><td>£-367</td><td>£-350</td><td>£-286</td><td>£-220</td><td>£-128</td><td>£-1,350</td></tr><tr><td>Profit After Tax      </td><td>£-367</td><td>£-350</td><td>£-286</td><td>£-220</td><td>£-128</td><td>£-1,350</td></tr><tr><td>Change In Property Value</td><td>£1,625</td><td>£1,666</td><td>£2,732</td><td>£3,906</td><td>£4,496</td><td>£14,424</td></tr><tr><td>Net Return</td><td>£1,258</td><td>£1,316</td><td>£2,446</td><td>£3,686</td><td>£4,368</td><td>£13,074</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>18%</td><td>21%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>