<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>£6,000</td><td>£6,090</td><td>£6,242</td><td>£6,398</td><td>£6,590</td><td>£31,321</td></tr><tr><td>Total Expenses</td><td>£6,568</td><td>£6,623</td><td>£6,681</td><td>£6,740</td><td>£6,802</td><td>£33,413</td></tr><tr><td>Profit Before Tax</td><td>£-568</td><td>£-533</td><td>£-438</td><td>£-342</td><td>£-212</td><td>£-2,092</td></tr><tr><td>Profit After Tax      </td><td>£-568</td><td>£-533</td><td>£-438</td><td>£-342</td><td>£-212</td><td>£-2,092</td></tr><tr><td>Change In Property Value</td><td>£2,000</td><td>£2,040</td><td>£4,162</td><td>£5,410</td><td>£5,681</td><td>£19,292</td></tr><tr><td>Net Return</td><td>£1,433</td><td>£1,507</td><td>£3,723</td><td>£5,068</td><td>£5,469</td><td>£17,200</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>-7%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>16%</td><td>18%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>