<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>£15,408</td><td>£15,639</td><td>£16,030</td><td>£16,431</td><td>£16,924</td><td>£80,432</td></tr><tr><td>Total Expenses</td><td>£16,832</td><td>£16,901</td><td>£16,983</td><td>£17,067</td><td>£17,159</td><td>£84,942</td></tr><tr><td>Profit Before Tax</td><td>£-1,424</td><td>£-1,262</td><td>£-953</td><td>£-636</td><td>£-235</td><td>£-4,510</td></tr><tr><td>Profit After Tax      </td><td>£-1,424</td><td>£-1,262</td><td>£-953</td><td>£-636</td><td>£-235</td><td>£-4,510</td></tr><tr><td>Change In Property Value</td><td>£3,350</td><td>£3,384</td><td>£10,252</td><td>£14,079</td><td>£16,473</td><td>£47,538</td></tr><tr><td>Net Return</td><td>£1,926</td><td>£2,122</td><td>£9,299</td><td>£13,443</td><td>£16,238</td><td>£43,028</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>