<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>£7,488</td><td>£7,600</td><td>£7,790</td><td>£7,985</td><td>£8,225</td><td>£39,088</td></tr><tr><td>Total Expenses</td><td>£8,502</td><td>£8,559</td><td>£8,621</td><td>£8,684</td><td>£8,751</td><td>£43,116</td></tr><tr><td>Profit Before Tax</td><td>£-1,014</td><td>£-959</td><td>£-831</td><td>£-699</td><td>£-526</td><td>£-4,028</td></tr><tr><td>Profit After Tax      </td><td>£-1,014</td><td>£-959</td><td>£-831</td><td>£-699</td><td>£-526</td><td>£-4,028</td></tr><tr><td>Change In Property Value</td><td>£2,900</td><td>£2,958</td><td>£6,034</td><td>£7,845</td><td>£8,237</td><td>£27,974</td></tr><tr><td>Net Return</td><td>£1,886</td><td>£1,999</td><td>£5,204</td><td>£7,145</td><td>£7,711</td><td>£23,946</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>54%</td></tr></tbody></table></div></div></template></turbo-stream>