<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>£57,756</td><td>£58,911</td><td>£60,384</td><td>£61,893</td><td>£63,441</td><td>£302,385</td></tr><tr><td>Total Expenses</td><td>£62,329</td><td>£62,490</td><td>£62,680</td><td>£62,875</td><td>£63,073</td><td>£313,447</td></tr><tr><td>Profit Before Tax</td><td>£-4,573</td><td>£-3,579</td><td>£-2,297</td><td>£-982</td><td>£368</td><td>£-11,062</td></tr><tr><td>Profit After Tax      </td><td>£-4,573</td><td>£-3,579</td><td>£-2,297</td><td>£-982</td><td>£368</td><td>£-11,062</td></tr><tr><td>Change In Property Value</td><td>£41,250</td><td>£42,488</td><td>£72,937</td><td>£91,900</td><td>£97,414</td><td>£345,989</td></tr><tr><td>Net Return</td><td>£36,677</td><td>£38,908</td><td>£70,640</td><td>£90,919</td><td>£97,783</td><td>£334,927</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>12%</td><td>16%</td><td>17%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>