<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>£11,256</td><td>£11,425</td><td>£11,710</td><td>£12,003</td><td>£12,363</td><td>£58,758</td></tr><tr><td>Total Expenses</td><td>£13,044</td><td>£13,107</td><td>£13,179</td><td>£13,252</td><td>£13,331</td><td>£65,913</td></tr><tr><td>Profit Before Tax</td><td>£-1,788</td><td>£-1,682</td><td>£-1,468</td><td>£-1,249</td><td>£-967</td><td>£-7,155</td></tr><tr><td>Profit After Tax      </td><td>£-1,788</td><td>£-1,682</td><td>£-1,468</td><td>£-1,249</td><td>£-967</td><td>£-7,155</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,806</td><td>£9,014</td><td>£11,996</td><td>£13,928</td><td>£42,495</td></tr><tr><td>Net Return</td><td>£1,962</td><td>£2,124</td><td>£7,546</td><td>£10,747</td><td>£12,961</td><td>£35,340</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>14%</td><td>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>