<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>£6,720</td><td>£6,821</td><td>£6,991</td><td>£7,166</td><td>£7,381</td><td>£35,079</td></tr><tr><td>Total Expenses</td><td>£7,345</td><td>£7,426</td><td>£7,510</td><td>£7,595</td><td>£7,683</td><td>£37,559</td></tr><tr><td>Profit Before Tax</td><td>£-625</td><td>£-605</td><td>£-519</td><td>£-429</td><td>£-302</td><td>£-2,480</td></tr><tr><td>Profit After Tax      </td><td>£-625</td><td>£-605</td><td>£-519</td><td>£-429</td><td>£-302</td><td>£-2,480</td></tr><tr><td>Change In Property Value</td><td>£1,800</td><td>£1,836</td><td>£3,745</td><td>£4,869</td><td>£5,113</td><td>£17,363</td></tr><tr><td>Net Return</td><td>£1,175</td><td>£1,231</td><td>£3,227</td><td>£4,440</td><td>£4,811</td><td>£14,883</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>4%</td><td>4%</td><td>12%</td><td>16%</td><td>17%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>