<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>£14,172</td><td>£14,385</td><td>£14,744</td><td>£15,113</td><td>£15,566</td><td>£73,980</td></tr><tr><td>Total Expenses</td><td>£15,915</td><td>£15,982</td><td>£16,061</td><td>£16,142</td><td>£16,230</td><td>£80,329</td></tr><tr><td>Profit Before Tax</td><td>£-1,743</td><td>£-1,598</td><td>£-1,317</td><td>£-1,029</td><td>£-664</td><td>£-6,350</td></tr><tr><td>Profit After Tax      </td><td>£-1,743</td><td>£-1,598</td><td>£-1,317</td><td>£-1,029</td><td>£-664</td><td>£-6,350</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£1,407</td><td>£1,584</td><td>£8,323</td><td>£12,210</td><td>£14,826</td><td>£38,350</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>-6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>12%</td><td>15%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>