<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>£8,748</td><td>£8,879</td><td>£9,101</td><td>£9,329</td><td>£9,609</td><td>£45,666</td></tr><tr><td>Total Expenses</td><td>£9,421</td><td>£9,480</td><td>£9,545</td><td>£9,612</td><td>£9,683</td><td>£47,742</td></tr><tr><td>Profit Before Tax</td><td>£-673</td><td>£-601</td><td>£-444</td><td>£-283</td><td>£-74</td><td>£-2,076</td></tr><tr><td>Profit After Tax      </td><td>£-673</td><td>£-601</td><td>£-444</td><td>£-283</td><td>£-74</td><td>£-2,076</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,667</td><td>£5,049</td><td>£6,935</td><td>£8,114</td><td>£23,414</td></tr><tr><td>Net Return</td><td>£977</td><td>£1,065</td><td>£4,605</td><td>£6,651</td><td>£8,039</td><td>£21,338</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>