<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>£20,244</td><td>£20,548</td><td>£21,061</td><td>£21,588</td><td>£22,236</td><td>£105,676</td></tr><tr><td>Total Expenses</td><td>£21,481</td><td>£21,558</td><td>£21,652</td><td>£21,749</td><td>£21,856</td><td>£108,296</td></tr><tr><td>Profit Before Tax</td><td>£-1,237</td><td>£-1,010</td><td>£-591</td><td>£-161</td><td>£379</td><td>£-2,619</td></tr><tr><td>Profit After Tax      </td><td>£-1,237</td><td>£-1,010</td><td>£-591</td><td>£-161</td><td>£379</td><td>£-2,619</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,444</td><td>£13,465</td><td>£18,492</td><td>£21,636</td><td>£62,438</td></tr><tr><td>Net Return</td><td>£3,163</td><td>£3,434</td><td>£12,875</td><td>£18,332</td><td>£22,016</td><td>£59,818</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>2%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>