<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£17,446</td><td>£17,516</td><td>£17,598</td><td>£17,683</td><td>£17,775</td><td>£88,018</td></tr><tr><td>Profit Before Tax</td><td>£-1,846</td><td>£-1,682</td><td>£-1,368</td><td>£-1,047</td><td>£-641</td><td>£-6,584</td></tr><tr><td>Profit After Tax      </td><td>£-1,846</td><td>£-1,682</td><td>£-1,368</td><td>£-1,047</td><td>£-641</td><td>£-6,584</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,535</td><td>£10,711</td><td>£14,710</td><td>£17,211</td><td>£49,666</td></tr><tr><td>Net Return</td><td>£1,654</td><td>£1,853</td><td>£9,343</td><td>£13,663</td><td>£16,570</td><td>£43,083</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>-6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>12%</td><td>15%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>