<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>£4,488</td><td>£4,555</td><td>£4,669</td><td>£4,786</td><td>£4,930</td><td>£23,428</td></tr><tr><td>Total Expenses</td><td>£4,829</td><td>£4,882</td><td>£4,936</td><td>£4,992</td><td>£5,049</td><td>£24,689</td></tr><tr><td>Profit Before Tax</td><td>£-341</td><td>£-327</td><td>£-267</td><td>£-206</td><td>£-119</td><td>£-1,261</td></tr><tr><td>Profit After Tax      </td><td>£-341</td><td>£-327</td><td>£-267</td><td>£-206</td><td>£-119</td><td>£-1,261</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>£859</td><td>£897</td><td>£2,230</td><td>£3,040</td><td>£3,289</td><td>£10,315</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>17%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>