<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>£8,556</td><td>£8,684</td><td>£8,901</td><td>£9,124</td><td>£9,398</td><td>£44,663</td></tr><tr><td>Total Expenses</td><td>£11,124</td><td>£11,209</td><td>£11,298</td><td>£11,389</td><td>£11,483</td><td>£56,502</td></tr><tr><td>Profit Before Tax</td><td>£-2,568</td><td>£-2,525</td><td>£-2,396</td><td>£-2,265</td><td>£-2,085</td><td>£-11,838</td></tr><tr><td>Profit After Tax      </td><td>£-2,568</td><td>£-2,525</td><td>£-2,396</td><td>£-2,265</td><td>£-2,085</td><td>£-11,838</td></tr><tr><td>Change In Property Value</td><td>£1,800</td><td>£1,818</td><td>£5,509</td><td>£7,565</td><td>£8,851</td><td>£25,543</td></tr><tr><td>Net Return</td><td>£-768</td><td>£-707</td><td>£3,112</td><td>£5,300</td><td>£6,766</td><td>£13,704</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>10%</td><td>12%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>