<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>£3,660</td><td>£3,715</td><td>£3,808</td><td>£3,903</td><td>£4,020</td><td>£19,106</td></tr><tr><td>Total Expenses</td><td>£4,747</td><td>£4,798</td><td>£4,850</td><td>£4,904</td><td>£4,958</td><td>£24,256</td></tr><tr><td>Profit Before Tax</td><td>£-1,087</td><td>£-1,083</td><td>£-1,042</td><td>£-1,001</td><td>£-938</td><td>£-5,151</td></tr><tr><td>Profit After Tax      </td><td>£-1,087</td><td>£-1,083</td><td>£-1,042</td><td>£-1,001</td><td>£-938</td><td>£-5,151</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,224</td><td>£2,497</td><td>£3,246</td><td>£3,408</td><td>£11,575</td></tr><tr><td>Net Return</td><td>£114</td><td>£141</td><td>£1,454</td><td>£2,245</td><td>£2,470</td><td>£6,425</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>13%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>